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¥700.02Fair value¥2,130.62Bull¥3,387.60
FairClose
52-week traded range
52W low ¥858.0052W high ¥989.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKAMISAWA CYBERNETICS COMPANY,LTD. closed at ¥893.00, 58.1% below the consensus fair value of ¥2,130.62 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 7.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,997.37
+123.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,960.99
+119.6%
√(22.5 × EPS × BVPS)
EPS=112.92, BVPS=1513.56
P/E Fair Value
¥2,258.40
+152.9%
EPS × 20x (sector P/E)
EPS=112.92, Sector P/E=20x
Peter Lynch (PEG)
¥3,387.60
+279.4%
EPS × Growth% (PEG = 1 is fair)
EPS=112.92, g=30%
EV/EBITDA
¥2,887.39
+223.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=945.32M
Dividend Discount (DDM)
¥1,244.13
+39.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.04, r=10%, g=8%
Book Value (P/B)
¥700.02
-21.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1513.56, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥893.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.6% | Historical: 45.8%
Margin of Safety
¥1,554.19
+74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2072.25, 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.