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¥635.94Fair value¥6,967.27Bull¥8,896.63
FairClose
52-week traded range
52W low ¥2,904.0052W high ¥3,790.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKAMISAWA CO.,LTD. closed at ¥3,060.00, 56.1% below the consensus fair value of ¥6,967.27 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,631.29
+149.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥8,896.63
+190.7%
√(22.5 × EPS × BVPS)
EPS=402.36, BVPS=8742.86
P/E Fair Value
¥8,047.20
+163.0%
EPS × 20x (sector P/E)
EPS=402.36, Sector P/E=20x
Peter Lynch (PEG)
¥3,959.22
+29.4%
EPS × Growth% (PEG = 1 is fair)
EPS=402.36, g=9.8%
EV/EBITDA
¥8,420.73
+175.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.32B
Dividend Discount (DDM)
¥635.94
-79.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.88, r=10%, g=2%
Book Value (P/B)
¥2,123.27
-30.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8742.86, ROE=4.7%, g=3%, r=10%
Reverse DCF
¥3,060.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: -9.8%
Margin of Safety
¥6,143.78
+100.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8191.71, 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.