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¥1,619.37Fair value¥3,176.57Bull¥6,105.16
FairClose
52-week traded range
52W low ¥400.0052W high ¥1,539.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TECHNO HORIZON CO.,LTD. closed at ¥949.00, 70.1% below the consensus fair value of ¥3,176.57 drawn from 9 valuation models.
Financial DNA score 74/100 — Strong. P/E of 5.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,105.16
+543.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,936.66
+104.1%
√(22.5 × EPS × BVPS)
EPS=182.68, BVPS=912.5
P/E Fair Value
¥3,653.60
+285.0%
EPS × 20x (sector P/E)
EPS=182.68, Sector P/E=20x
Peter Lynch (PEG)
¥5,480.40
+477.5%
EPS × Growth% (PEG = 1 is fair)
EPS=182.68, g=30%
EV/EBITDA
¥3,539.30
+273.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.26B
Dividend Discount (DDM)
¥1,619.37
+70.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.99, r=10%, g=8%
Book Value (P/B)
¥3,650.00
+284.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=912.5, ROE=22%, g=6%, r=10%
Reverse DCF
¥949.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 54.6%
Margin of Safety
¥2,923.86
+208.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3898.47, 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.