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¥178.30Fair value¥1,006.56Bull¥2,465.94
FairClose
52-week traded range
52W low ¥516.0052W high ¥837.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TSUNAGU GROUP HOLDINGS Inc. closed at ¥608.00, 39.6% below the consensus fair value of ¥1,006.56 drawn from 8 valuation models.
Financial DNA score 63/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,465.94
+305.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥575.74
-5.3%
√(22.5 × EPS × BVPS)
EPS=60.82, BVPS=242.23 · outside Graham range (P/E 10, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,216.40
+100.1%
EPS × 20x (sector P/E)
EPS=60.82, Sector P/E=20x
EV/EBITDA
¥1,262.94
+107.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.06B
Dividend Discount (DDM)
¥178.30
-70.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.98, r=10%, g=2%
Book Value (P/B)
¥832.24
+36.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=242.23, ROE=27.1%, g=3%, r=10%
Reverse DCF
¥608.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 0%
Margin of Safety
¥1,064.52
+75.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1419.36, 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.