THK CO.,LTD.
TSE Prime
¥5,874.00
-2.44%
Delayed · cached 15 min
Fair value analysis
6481
THK CO.,LTD.
¥5,874.00
Close used for this calculation
¥3,072.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Quality radar
Consensus fair value
¥3,072.38
Above FV▼ -47.7% against the close used
Model range ¥1,630.19 – ¥3,957.33
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¥1,630.19Fair value¥3,072.38Bull¥3,957.33
FairClose
52-week traded range
52W low ¥3,777.0052W high ¥8,196.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
THK CO.,LTD. closed at ¥5,874.00, 91.2% above the consensus fair value of ¥3,072.38 drawn from 3 valuation models.
Financial DNA score 28/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,957.33
-32.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,630.19
-72.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=38.74B
Dividend Discount (DDM)
¥3,138.04
-46.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=246.12, r=10%, g=2%
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.