Techno Medica Co.,Ltd.

6678 TSE Technology Electric Appliances
TSE Standard
¥2,029.00
+0.45%
Delayed · cached 15 min

Fair value analysis

6678
Techno Medica Co.,Ltd.
TechnologyElectric Appliances
¥2,029.00
Close used for this calculation
¥2,627.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability8/25
Returns11/25
Balance Sheet23/25
Efficiency20/25
Growth14/25
Good
Quality radar
62Prof.8/25Ret.11/25Eff.20/25B.Sht23/25Growth14/25

Consensus fair value

¥2,627.78
Below FV
▲ +29.5% against the close used
Model range ¥680.13 – ¥3,105.60
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¥680.13Fair value¥2,627.78Bull¥3,105.60
FairClose
52-week traded range
52W low ¥1,855.0052W high ¥2,706.00

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

Valuation summary

Trading below the consensus fair value

Techno Medica Co.,Ltd. closed at ¥2,029.00, 22.8% below the consensus fair value of ¥2,627.78 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,897.38
+42.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,746.16
+35.3%
√(22.5 × EPS × BVPS)
EPS=155.28, BVPS=2158.51
P/E Fair Value
¥3,105.60
+53.1%
EPS × 20x (sector P/E)
EPS=155.28, Sector P/E=20x
Peter Lynch (PEG)
¥680.13
-66.5%
EPS × Growth% (PEG = 1 is fair)
EPS=155.28, g=4.4%
EV/EBITDA
¥2,552.78
+25.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.76B
Dividend Discount (DDM)
¥1,645.32
-18.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.04, r=10%, g=2%
Book Value (P/B)
¥1,369.11
-32.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2158.51, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥2,029.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: -4.4%
Margin of Safety
¥2,187.29
+7.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2916.38, 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.