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¥276.15Fair value¥6,838.52Bull¥9,322.74
FairClose
52-week traded range
52W low ¥2,651.0052W high ¥4,390.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Taihei Machinery Works,Limited closed at ¥2,872.00, 58.0% below the consensus fair value of ¥6,838.52 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 8.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,702.22
+133.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,477.71
+125.5%
√(22.5 × EPS × BVPS)
EPS=337.66, BVPS=5523.08
P/E Fair Value
¥6,753.20
+135.1%
EPS × 20x (sector P/E)
EPS=337.66, Sector P/E=20x
Peter Lynch (PEG)
¥6,199.44
+115.9%
EPS × Growth% (PEG = 1 is fair)
EPS=337.66, g=18.4%
EV/EBITDA
¥9,322.74
+224.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=711.4M
Dividend Discount (DDM)
¥4,326.96
+50.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.13, r=10%, g=8%
Book Value (P/B)
¥276.15
-90.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5523.08, ROE=6.2%, g=6%, r=10%
Reverse DCF
¥2,872.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.6% | Historical: 18.4%
Margin of Safety
¥4,983.28
+73.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6644.38, 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.