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.