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.