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¥1,561.61Fair value¥2,923.56Bull¥3,969.74
FairClose
52-week traded range
52W low ¥1,554.0052W high ¥1,689.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TACMINA CORPORATION closed at ¥1,585.00, 45.8% below the consensus fair value of ¥2,923.56 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,497.91
+57.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,574.86
+62.5%
√(22.5 × EPS × BVPS)
EPS=178.47, BVPS=1651.04
P/E Fair Value
¥3,569.40
+125.2%
EPS × 20x (sector P/E)
EPS=178.47, Sector P/E=20x
Peter Lynch (PEG)
¥1,561.61
-1.5%
EPS × Growth% (PEG = 1 is fair)
EPS=178.47, g=8.8%
EV/EBITDA
¥3,969.74
+150.5%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=1.93B
Dividend Discount (DDM)
¥2,918.62
+84.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.05, r=10%, g=8%
Book Value (P/B)
¥2,228.91
+40.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1651.04, ROE=11.4%, g=6%, r=10%
Reverse DCF
¥1,585.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: 8.8%
Margin of Safety
¥2,160.54
+36.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2880.72, 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.