TAIYO TECHNOLEX CO.,LTD.

6663 TSE Technology Electric Appliances
TSE Standard
¥305.00
-0.97%
Delayed · cached 15 min

Fair value analysis

6663
TAIYO TECHNOLEX CO.,LTD.
TechnologyElectric Appliances
¥305.00
Close used for this calculation
¥374.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability10/25
Returns13/25
Balance Sheet10/25
Efficiency18/25
Growth17/25
Good
Quality radar
51Prof.10/25Ret.13/25Eff.18/25B.Sht10/25Growth17/25

Consensus fair value

¥374.41
Below FV
▲ +22.8% against the close used
Model range ¥76.61 – ¥480.10
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¥76.61Fair value¥374.41Bull¥480.10
FairClose
52-week traded range
52W low ¥240.0052W high ¥440.00

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

Valuation summary

Trading below the consensus fair value

TAIYO TECHNOLEX CO.,LTD. closed at ¥305.00, 18.5% below the consensus fair value of ¥374.41 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥428.08
+40.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥480.10
+57.4%
√(22.5 × EPS × BVPS)
EPS=22.84, BVPS=448.53
P/E Fair Value
¥456.80
+49.8%
EPS × 20x (sector P/E)
EPS=22.84, Sector P/E=20x
Peter Lynch (PEG)
¥302.17
-0.9%
EPS × Growth% (PEG = 1 is fair)
EPS=22.84, g=13.2%
EV/EBITDA
¥354.14
+16.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=269.08M
Dividend Discount (DDM)
¥76.61
-74.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6.01, r=10%, g=2%
Book Value (P/B)
¥147.37
-51.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=448.53, ROE=5.3%, g=3%, r=10%
Reverse DCF
¥305.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: -13.2%
Margin of Safety
¥341.25
+11.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=454.99, 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.