TACHI-S CO.,LTD.

7239 TSE Automobiles Transportation Equipment
TSE Prime
¥2,285.00
-0.52%
Delayed · cached 15 min

Fair value analysis

7239
TACHI-S CO.,LTD.
AutomobilesTransportation Equipment
¥2,285.00
Close used for this calculation
¥4,435.85Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability4/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth13/25
Good
Quality radar
62Prof.4/25Ret.15/25Eff.25/25B.Sht18/25Growth13/25

Consensus fair value

¥4,435.85
Below FV
▲ +94.1% against the close used
Model range ¥1,340.15 – ¥5,420.60
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¥1,340.15Fair value¥4,435.85Bull¥5,420.60
FairClose
52-week traded range
52W low ¥1,903.0052W high ¥2,397.00

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

Valuation summary

Trading below the consensus fair value

TACHI-S CO.,LTD. closed at ¥2,285.00, 48.5% below the consensus fair value of ¥4,435.85 drawn from 8 valuation models.

Financial DNA score 62/100 — Good. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,812.60
+110.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,310.35
+88.6%
√(22.5 × EPS × BVPS)
EPS=271.03, BVPS=3046.67
P/E Fair Value
¥5,420.60
+137.2%
EPS × 20x (sector P/E)
EPS=271.03, Sector P/E=20x
EV/EBITDA
¥4,757.82
+108.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.73B
Dividend Discount (DDM)
¥1,340.15
-41.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=105.11, r=10%, g=2%
Book Value (P/B)
¥2,698.48
+18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3046.67, ROE=9.2%, g=3%, r=10%
Reverse DCF
¥2,285.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 0%
Margin of Safety
¥3,635.89
+59.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4847.85, 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.