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¥398.62Fair value¥959.57Bull¥1,079.60
FairClose
52-week traded range
52W low ¥742.0052W high ¥995.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Terminalcare Support Institute Inc. closed at ¥865.00, 9.9% below the consensus fair value of ¥959.57 drawn from 7 valuation models.
Financial DNA score 34/100 — Weak. P/E of 16.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,011.72
+17.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,062.86
+22.9%
√(22.5 × EPS × BVPS)
EPS=53.98, BVPS=930.11
P/E Fair Value
¥1,079.60
+24.8%
EPS × 20x (sector P/E)
EPS=53.98, Sector P/E=20x
Peter Lynch (PEG)
¥659.10
-23.8%
EPS × Growth% (PEG = 1 is fair)
EPS=53.98, g=12.2%
Book Value (P/B)
¥398.62
-53.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=930.11, ROE=6%, g=3%, r=10%
Reverse DCF
¥865.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: -12.2%
Margin of Safety
¥788.54
-8.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1051.39, 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.