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¥1,262.48Fair value¥2,376.66Bull¥2,895.60
FairClose
52-week traded range
52W low ¥1,007.0052W high ¥1,484.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TADANO LTD. closed at ¥1,338.00, 43.7% below the consensus fair value of ¥2,376.66 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,827.98
+111.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,305.51
+72.3%
√(22.5 × EPS × BVPS)
EPS=144.78, BVPS=1631.71
P/E Fair Value
¥2,895.60
+116.4%
EPS × 20x (sector P/E)
EPS=144.78, Sector P/E=20x
Peter Lynch (PEG)
¥1,262.48
-5.6%
EPS × Growth% (PEG = 1 is fair)
EPS=144.78, g=8.7%
EV/EBITDA
¥1,966.86
+47.0%
(EBITDA × 14.4x − Net Debt) ÷ Shares
EBITDA=27.09B
Dividend Discount (DDM)
¥2,377.09
+77.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.02, r=10%, g=8%
Book Value (P/B)
¥1,333.92
-0.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1631.71, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥1,338.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 8.7%
Margin of Safety
¥2,007.27
+50.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2676.36, 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.