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¥204.03Fair value¥550.85Bull¥725.00
FairClose
52-week traded range
52W low ¥375.0052W high ¥467.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TEIN,INC. closed at ¥447.00, 18.9% below the consensus fair value of ¥550.85 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 13.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥495.10
+10.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥725.00
+62.2%
√(22.5 × EPS × BVPS)
EPS=33.97, BVPS=687.69
P/E Fair Value
¥679.40
+52.0%
EPS × 20x (sector P/E)
EPS=33.97, Sector P/E=20x
Peter Lynch (PEG)
¥617.57
+38.2%
EPS × Growth% (PEG = 1 is fair)
EPS=33.97, g=18.2%
EV/EBITDA
¥693.45
+55.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=740.45M
Dividend Discount (DDM)
¥204.03
-54.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=16, r=10%, g=2%
Book Value (P/B)
¥216.13
-51.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=687.69, ROE=5.2%, g=3%, r=10%
Reverse DCF
¥447.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: -18.2%
Margin of Safety
¥474.88
+6.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=633.17, 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.