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¥269.54Fair value¥644.61Bull¥2,786.63
FairClose
52-week traded range
52W low ¥250.0052W high ¥291.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Tensho Electric Industries Co.,Ltd. closed at ¥282.00, 56.3% below the consensus fair value of ¥644.61 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥908.78
+222.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥654.00
+131.9%
√(22.5 × EPS × BVPS)
EPS=29.66, BVPS=640.91
P/E Fair Value
¥593.20
+110.4%
EPS × 20x (sector P/E)
EPS=29.66, Sector P/E=20x
Peter Lynch (PEG)
¥582.52
+106.6%
EPS × Growth% (PEG = 1 is fair)
EPS=29.66, g=19.6%
EV/EBITDA
¥2,786.63
+888.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.75B
Dividend Discount (DDM)
¥269.54
-4.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.99, r=10%, g=8%
Book Value (P/B)
¥301.23
+6.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=640.91, ROE=4.7%, g=6%, r=10%
Reverse DCF
¥282.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 19.6%
Margin of Safety
¥539.00
+91.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=718.66, 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.