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¥546.64Fair value¥2,311.06Bull¥3,600.86
FairClose
52-week traded range
52W low ¥1,166.0052W high ¥1,643.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TPR CO.,LTD. closed at ¥1,524.00, 34.1% below the consensus fair value of ¥2,311.06 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,108.49
+38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,960.12
+94.2%
√(22.5 × EPS × BVPS)
EPS=143.1, BVPS=2721.43
P/E Fair Value
¥2,862.00
+87.8%
EPS × 20x (sector P/E)
EPS=143.1, Sector P/E=20x
Peter Lynch (PEG)
¥546.64
-64.1%
EPS × Growth% (PEG = 1 is fair)
EPS=143.1, g=3.8%
EV/EBITDA
¥3,600.86
+136.3%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=22.08B
Dividend Discount (DDM)
¥939.60
-38.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55.93, r=10%, g=3.8%
Book Value (P/B)
¥783.84
-48.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2721.43, ROE=5.6%, g=3.8%, r=10%
Reverse DCF
¥1,524.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 3.8%
Margin of Safety
¥1,982.65
+30.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2643.54, 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.