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¥48.48Fair value¥2,050.49Bull¥2,432.55
FairClose
52-week traded range
52W low ¥792.0052W high ¥989.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TANAKA CO.,LTD. closed at ¥989.00, 51.8% below the consensus fair value of ¥2,050.49 drawn from 9 valuation models.
Financial DNA score 62/100 — Good. P/E of 8.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,105.34
+112.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,242.65
+126.8%
√(22.5 × EPS × BVPS)
EPS=115.27, BVPS=1939.22
P/E Fair Value
¥2,305.40
+133.1%
EPS × 20x (sector P/E)
EPS=115.27, Sector P/E=20x
Peter Lynch (PEG)
¥870.29
-12.0%
EPS × Growth% (PEG = 1 is fair)
EPS=115.27, g=7.6%
EV/EBITDA
¥2,432.55
+146.0%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=1.72B
Dividend Discount (DDM)
¥1,358.89
+37.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.96, r=10%, g=7.6%
Book Value (P/B)
¥48.48
-95.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1939.22, ROE=6.1%, g=6%, r=10%
Reverse DCF
¥989.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.5% | Historical: 7.6%
Margin of Safety
¥1,663.35
+68.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2217.8, 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.