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¥1,256.10Fair value¥2,372.30Bull¥8,770.61
FairClose
52-week traded range
52W low ¥928.0052W high ¥1,288.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TANAKA SEIMITSU KOGYO CO.,LTD. closed at ¥1,106.00, 53.4% below the consensus fair value of ¥2,372.30 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,442.02
+120.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,699.91
+144.1%
√(22.5 × EPS × BVPS)
EPS=123.03, BVPS=2633.33
P/E Fair Value
¥2,460.60
+122.5%
EPS × 20x (sector P/E)
EPS=123.03, Sector P/E=20x
Peter Lynch (PEG)
¥3,690.90
+233.7%
EPS × Growth% (PEG = 1 is fair)
EPS=123.03, g=30%
EV/EBITDA
¥8,770.61
+693.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.05B
Dividend Discount (DDM)
¥1,726.02
+56.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.96, r=10%, g=8%
Book Value (P/B)
¥1,256.10
+13.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2633.33, ROE=4.8%, g=6%, r=10%
Reverse DCF
¥1,106.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 33.7%
Margin of Safety
¥1,900.63
+71.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2534.18, 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.