The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥165.15Fair value¥1,506.13Bull¥1,954.40
FairClose
52-week traded range
52W low ¥1,075.0052W high ¥1,642.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKASAGO INTERNATIONAL CORPORATION closed at ¥1,277.00, 15.2% below the consensus fair value of ¥1,506.13 drawn from 9 valuation models.
Financial DNA score 48/100 — Average. P/E of 13.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,273.25
-0.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.7%, r=10%, tg=3%, n=10yr
Graham Number
¥1,861.81
+45.8%
√(22.5 × EPS × BVPS)
EPS=97.72, BVPS=1576.54
P/E Fair Value
¥1,954.40
+53.0%
EPS × 20x (sector P/E)
EPS=97.72, Sector P/E=20x
Peter Lynch (PEG)
¥165.15
-87.1%
EPS × Growth% (PEG = 1 is fair)
EPS=97.72, g=1.7%
EV/EBITDA
¥1,346.18
+5.4%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=16.89B
Dividend Discount (DDM)
¥1,887.05
+47.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=148, r=10%, g=2%
Book Value (P/B)
¥765.75
-40.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1576.54, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥1,277.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 1.7%
Margin of Safety
¥1,272.37
-0.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1696.49, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.