TAKAMATSU MACHINERY CO.,LTD.
TSE Standard
¥539.00
-0.55%
Delayed · cached 15 min
Fair value analysis
6155
TAKAMATSU MACHINERY CO.,LTD.
¥539.00
Close used for this calculation
¥512.65Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
29/100
Quality radar
Consensus fair value
¥512.65
Near FV▼ -4.9% against the close used
Model range ¥127.82 – ¥788.08
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¥127.82Fair value¥512.65Bull¥788.08
FairClose
52-week traded range
52W low ¥448.0052W high ¥549.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
TAKAMATSU MACHINERY CO.,LTD. closed at ¥539.00, 5.1% above the consensus fair value of ¥512.65 drawn from 3 valuation models.
Financial DNA score 29/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥788.08
+46.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥225.90
-58.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=363M
Dividend Discount (DDM)
¥127.82
-76.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.03, r=10%, g=2%
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.