Tera Probe,Inc.

6627 TSE Technology Electric Appliances
TSE Standard
¥10,600.00
-5.36%
Delayed · cached 15 min

Fair value analysis

6627
Tera Probe,Inc.
TechnologyElectric Appliances
¥10,600.00
Close used for this calculation
¥6,542.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability17/25
Returns13/25
Balance Sheet10/25
Efficiency9/25
Growth12/25
Average
Quality radar
49Prof.17/25Ret.13/25Eff.9/25B.Sht10/25Growth12/25

Consensus fair value

¥6,542.17
Above FV
▼ -38.3% against the close used
Model range ¥2,894.96 – ¥42,414.99
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¥2,894.96Fair value¥6,542.17Bull¥42,414.99
FairClose
52-week traded range
52W low ¥4,950.0052W high ¥14,560.00

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

Valuation summary

Trading above the consensus fair value

Tera Probe,Inc. closed at ¥10,600.00, 62.0% above the consensus fair value of ¥6,542.17 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 28.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,348.70
-30.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,091.04
-42.5%
√(22.5 × EPS × BVPS)
EPS=370.23, BVPS=4453.78 · outside Graham range (P/E 28.6, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥7,404.60
-30.1%
EPS × 20x (sector P/E)
EPS=370.23, Sector P/E=20x
Peter Lynch (PEG)
¥6,316.12
-40.4%
EPS × Growth% (PEG = 1 is fair)
EPS=370.23, g=17.1%
EV/EBITDA
¥42,414.99
+300.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.73B
Dividend Discount (DDM)
¥5,952.96
-43.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.24, r=10%, g=8%
Book Value (P/B)
¥2,894.96
-72.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4453.78, ROE=8.6%, g=6%, r=10%
Reverse DCF
¥10,600.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12% | Historical: 17.1%
Margin of Safety
¥5,211.09
-50.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6948.11, 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.