TBK Co.,Ltd.
TSE Standard
¥337.00
-0.30%
Delayed · cached 15 min
Fair value analysis
7277
TBK Co.,Ltd.
¥337.00
Close used for this calculation
¥884.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Quality radar
Consensus fair value
¥884.68
Below FV▲ +162.5% against the close used
Model range ¥101.83 – ¥1,240.18
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¥101.83Fair value¥884.68Bull¥1,240.18
FairClose
52-week traded range
52W low ¥308.0052W high ¥413.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TBK Co.,Ltd. closed at ¥337.00, 61.9% below the consensus fair value of ¥884.68 drawn from 3 valuation models.
Financial DNA score 31/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥858.21
+154.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,240.18
+268.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.42B
Dividend Discount (DDM)
¥101.83
-69.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.99, r=10%, g=2%
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.