TAKEUCHI MFG.CO.,LTD.

6432 TSE Industrials Machinery
TSE Prime
¥7,160.00
-1.38%
Delayed · cached 15 min

Fair value analysis

6432
TAKEUCHI MFG.CO.,LTD.
IndustrialsMachinery
¥7,160.00
Close used for this calculation
¥11,044.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
84/100
Profitability21/25
Returns17/25
Balance Sheet23/25
Efficiency23/25
Growth23/25
Exceptional
Quality radar
84Prof.21/25Ret.17/25Eff.23/25B.Sht23/25Growth23/25

Consensus fair value

¥11,044.83
Below FV
▲ +54.3% against the close used
Model range ¥7,077.41 – ¥15,917.15
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¥7,077.41Fair value¥11,044.83Bull¥15,917.15
FairClose
52-week traded range
52W low ¥5,040.0052W high ¥7,930.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

TAKEUCHI MFG.CO.,LTD. closed at ¥7,160.00, 35.2% below the consensus fair value of ¥11,044.83 drawn from 9 valuation models.

Financial DNA score 84/100 — Exceptional. P/E of 11.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,608.33
+20.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,462.91
+4.2%
√(22.5 × EPS × BVPS)
EPS=611.92, BVPS=4045.2
P/E Fair Value
¥12,238.40
+70.9%
EPS × 20x (sector P/E)
EPS=611.92, Sector P/E=20x
Peter Lynch (PEG)
¥12,630.03
+76.4%
EPS × Growth% (PEG = 1 is fair)
EPS=611.92, g=20.6%
EV/EBITDA
¥15,917.15
+122.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=40.85B
Dividend Discount (DDM)
¥11,328.55
+58.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=209.79, r=10%, g=8%
Book Value (P/B)
¥10,112.99
+41.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4045.2, ROE=16%, g=6%, r=10%
Reverse DCF
¥7,160.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.1% | Historical: 20.6%
Margin of Safety
¥7,077.41
-1.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9436.55, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.