TERASAKI ELECTRIC CO.,LTD.

6637 TSE Technology Electric Appliances
TSE Standard
¥4,100.00
-0.24%
Delayed · cached 15 min

Fair value analysis

6637
TERASAKI ELECTRIC CO.,LTD.
TechnologyElectric Appliances
¥4,100.00
Close used for this calculation
¥6,798.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability19/25
Returns13/25
Balance Sheet13/25
Efficiency18/25
Growth23/25
Good
Quality radar
63Prof.19/25Ret.13/25Eff.18/25B.Sht13/25Growth23/25

Consensus fair value

¥6,798.33
Below FV
▲ +65.8% against the close used
Model range ¥2,027.47 – ¥11,188.90
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¥2,027.47Fair value¥6,798.33Bull¥11,188.90
FairClose
52-week traded range
52W low ¥3,255.0052W high ¥4,940.00

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

Valuation summary

Trading below the consensus fair value

TERASAKI ELECTRIC CO.,LTD. closed at ¥4,100.00, 39.7% below the consensus fair value of ¥6,798.33 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 12.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,490.83
+58.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,757.62
+40.4%
√(22.5 × EPS × BVPS)
EPS=327.01, BVPS=4505.49
P/E Fair Value
¥6,540.20
+59.5%
EPS × 20x (sector P/E)
EPS=327.01, Sector P/E=20x
Peter Lynch (PEG)
¥9,810.30
+139.3%
EPS × Growth% (PEG = 1 is fair)
EPS=327.01, g=30%
EV/EBITDA
¥11,188.90
+172.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.13B
Dividend Discount (DDM)
¥2,856.06
-30.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.89, r=10%, g=8%
Book Value (P/B)
¥2,027.47
-50.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4505.49, ROE=7.8%, g=6%, r=10%
Reverse DCF
¥4,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.8% | Historical: 34.6%
Margin of Safety
¥4,697.16
+14.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6262.88, 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.