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¥691.58Fair value¥3,109.42Bull¥4,056.14
FairClose
52-week traded range
52W low ¥1,883.0052W high ¥2,922.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKEBISHI CORPORATION closed at ¥2,628.00, 15.5% below the consensus fair value of ¥3,109.42 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,862.87
+8.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,389.95
+29.0%
√(22.5 × EPS × BVPS)
EPS=184.63, BVPS=2766.32
P/E Fair Value
¥3,692.60
+40.5%
EPS × 20x (sector P/E)
EPS=184.63, Sector P/E=20x
Peter Lynch (PEG)
¥1,669.06
-36.5%
EPS × Growth% (PEG = 1 is fair)
EPS=184.63, g=9%
EV/EBITDA
¥4,056.14
+54.3%
(EBITDA × 14.5x − Net Debt) ÷ Shares
EBITDA=4.57B
Dividend Discount (DDM)
¥3,888.39
+48.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.01, r=10%, g=8%
Book Value (P/B)
¥691.58
-73.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2766.32, ROE=7%, g=6%, r=10%
Reverse DCF
¥2,628.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 9%
Margin of Safety
¥2,486.36
-5.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3315.14, 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.