TAY TWO CO.,LTD.

7610 TSE Consumer Discretionary Retail Trade
TSE Standard
¥136.00
-0.73%
Delayed · cached 15 min

Fair value analysis

7610
TAY TWO CO.,LTD.
Consumer DiscretionaryRetail Trade
¥136.00
Close used for this calculation
¥253.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability10/25
Returns18/25
Balance Sheet13/25
Efficiency25/25
Growth19/25
Strong
Quality radar
66Prof.10/25Ret.18/25Eff.25/25B.Sht13/25Growth19/25

Consensus fair value

¥253.84
Below FV
▲ +86.6% against the close used
Model range ¥63.81 – ¥339.53
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¥253.84Bull¥339.53
FairClose
52-week traded range
52W low ¥129.0052W high ¥157.00

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

Valuation summary

Trading below the consensus fair value

TAY TWO CO.,LTD. closed at ¥136.00, 46.4% below the consensus fair value of ¥253.84 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥339.53
+149.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥183.53
+35.0%
√(22.5 × EPS × BVPS)
EPS=13.65, BVPS=109.68
P/E Fair Value
¥273.00
+100.7%
EPS × 20x (sector P/E)
EPS=13.65, Sector P/E=20x
Peter Lynch (PEG)
¥174.45
+28.3%
EPS × Growth% (PEG = 1 is fair)
EPS=13.65, g=12.8%
EV/EBITDA
¥253.57
+86.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.82B
Dividend Discount (DDM)
¥63.81
-53.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5, r=10%, g=2%
Book Value (P/B)
¥159.82
+17.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=109.68, ROE=13.2%, g=3%, r=10%
Reverse DCF
¥136.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: -12.8%
Margin of Safety
¥199.02
+46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=265.35, 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.