TDSE Inc.

7046 TSE Industrials Services
TSE Growth
¥1,340.00
-0.74%
Delayed · cached 15 min

Fair value analysis

7046
TDSE Inc.
IndustrialsServices
¥1,340.00
Close used for this calculation
¥1,348.51Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability11/25
Returns7/25
Balance Sheet23/25
Efficiency11/25
Growth3/25
Good
Quality radar
52Prof.11/25Ret.7/25Eff.11/25B.Sht23/25Growth3/25

Consensus fair value

¥1,348.51
Near FV
▲ +0.6% against the close used
Model range ¥347.32 – ¥1,669.80
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¥347.32Fair value¥1,348.51Bull¥1,669.80
FairClose
52-week traded range
52W low ¥1,230.0052W high ¥1,745.00

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

Valuation summary

Trading close to the consensus fair value

TDSE Inc. closed at ¥1,340.00, 0.6% below the consensus fair value of ¥1,348.51 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 16.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,389.19
+3.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,460.56
+9.0%
√(22.5 × EPS × BVPS)
EPS=83.49, BVPS=1135.59
P/E Fair Value
¥1,669.80
+24.6%
EPS × 20x (sector P/E)
EPS=83.49, Sector P/E=20x
Peter Lynch (PEG)
¥347.32
-74.1%
EPS × Growth% (PEG = 1 is fair)
EPS=83.49, g=4.2%
EV/EBITDA
¥1,548.54
+15.6%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=268.03M
Book Value (P/B)
¥668.91
-50.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1135.59, ROE=7.6%, g=4.2%, r=10%
Reverse DCF
¥1,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 4.2%
Margin of Safety
¥1,129.89
-15.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1506.52, 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.