TAKASHO CO.,LTD.

7590 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥391.00
-0.26%
Delayed · cached 15 min

Fair value analysis

7590
TAKASHO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥391.00
Close used for this calculation
¥252.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability14/25
Returns9/25
Balance Sheet16/25
Efficiency7/25
Growth15/25
Average
Quality radar
46Prof.14/25Ret.9/25Eff.7/25B.Sht16/25Growth15/25

Consensus fair value

¥252.14
Above FV
▼ -35.5% against the close used
Model range ¥63.81 – ¥446.43
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¥63.81Fair value¥252.14Bull¥446.43
FairClose
52-week traded range
52W low ¥375.0052W high ¥455.00

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

Valuation summary

Trading above the consensus fair value

TAKASHO CO.,LTD. closed at ¥391.00, 55.1% above the consensus fair value of ¥252.14 drawn from 9 valuation models.

Financial DNA score 46/100 — Average. P/E of 33.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥220.69
-43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥446.43
+14.2%
√(22.5 × EPS × BVPS)
EPS=11.78, BVPS=751.92
P/E Fair Value
¥235.60
-39.7%
EPS × 20x (sector P/E)
EPS=11.78, Sector P/E=20x
Peter Lynch (PEG)
¥353.40
-9.6%
EPS × Growth% (PEG = 1 is fair)
EPS=11.78, g=30%
EV/EBITDA
¥311.22
-20.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.01B
Dividend Discount (DDM)
¥63.81
-83.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5, r=10%, g=2%
Book Value (P/B)
¥120.31
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=751.92, ROE=1.6%, g=3%, r=10%
Reverse DCF
¥391.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: -33.3%
Margin of Safety
¥225.68
-42.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=300.91, 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.