Tenryu Saw Mfg.Co.,Ltd.
TSE Standard
¥2,267.00
-0.13%
Delayed · cached 15 min
Fair value analysis
5945
Tenryu Saw Mfg.Co.,Ltd.
¥2,267.00
Close used for this calculation
¥2,983.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
¥2,983.66
Below FV▲ +31.6% against the close used
Model range ¥622.80 – ¥4,070.82
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¥622.80Fair value¥2,983.66Bull¥4,070.82
FairClose
52-week traded range
52W low ¥2,045.0052W high ¥2,618.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Tenryu Saw Mfg.Co.,Ltd. closed at ¥2,267.00, 24.0% below the consensus fair value of ¥2,983.66 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,496.16
+54.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,070.82
+79.6%
√(22.5 × EPS × BVPS)
EPS=168.94, BVPS=4359.62
P/E Fair Value
¥3,378.80
+49.0%
EPS × 20x (sector P/E)
EPS=168.94, Sector P/E=20x
Peter Lynch (PEG)
¥1,375.17
-39.3%
EPS × Growth% (PEG = 1 is fair)
EPS=168.94, g=8.1%
EV/EBITDA
¥2,978.75
+31.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.67B
Dividend Discount (DDM)
¥1,083.91
-52.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.01, r=10%, g=2%
Book Value (P/B)
¥622.80
-72.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4359.62, ROE=4%, g=3%, r=10%
Reverse DCF
¥2,267.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: -8.1%
Margin of Safety
¥2,736.44
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3648.59, 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.