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¥509.43Fair value¥2,112.96Bull¥6,993.35
FairClose
52-week traded range
52W low ¥939.0052W high ¥1,460.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKASAGO TEKKO K.K. closed at ¥1,310.00, 38.0% below the consensus fair value of ¥2,112.96 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,993.35
+433.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,148.60
+64.0%
√(22.5 × EPS × BVPS)
EPS=120.6, BVPS=1701.3
P/E Fair Value
¥2,412.00
+84.1%
EPS × 20x (sector P/E)
EPS=120.6, Sector P/E=20x
Peter Lynch (PEG)
¥1,629.31
+24.4%
EPS × Growth% (PEG = 1 is fair)
EPS=120.6, g=13.5%
EV/EBITDA
¥2,428.66
+85.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=729M
Dividend Discount (DDM)
¥509.43
-61.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.96, r=10%, g=2%
Book Value (P/B)
¥1,069.39
-18.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1701.3, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥1,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: -13.5%
Margin of Safety
¥2,888.49
+120.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3851.32, 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.