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¥444.38Fair value¥844.47Bull¥1,219.28
FairClose
52-week traded range
52W low ¥661.0052W high ¥2,446.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TAMAGAWA HOLDINGS CO.,LTD. closed at ¥1,526.00, 80.7% above the consensus fair value of ¥844.47 drawn from 8 valuation models.
Financial DNA score 34/100 — Weak. P/E of 37.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥818.38
-46.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥881.94
-42.2%
√(22.5 × EPS × BVPS)
EPS=41.23, BVPS=838.46 · outside Graham range (P/E 37, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥824.60
-46.0%
EPS × 20x (sector P/E)
EPS=41.23, Sector P/E=20x
Peter Lynch (PEG)
¥657.21
-56.9%
EPS × Growth% (PEG = 1 is fair)
EPS=41.23, g=15.9%
EV/EBITDA
¥1,219.28
-20.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=626.67M
Book Value (P/B)
¥444.38
-70.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=838.46, ROE=5.3%, g=6%, r=10%
Reverse DCF
¥1,526.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 15.9%
Margin of Safety
¥631.23
-58.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=841.64, 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.