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¥927.05Fair value¥1,608.67Bull¥3,577.51
FairClose
52-week traded range
52W low ¥976.0052W high ¥1,447.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Tamron Co.,Ltd. closed at ¥1,333.00, 17.1% below the consensus fair value of ¥1,608.67 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 18.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,317.91
-1.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥934.48
-29.9%
√(22.5 × EPS × BVPS)
EPS=72.79, BVPS=533.2 · outside Graham range (P/E 18.3, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,455.80
+9.2%
EPS × 20x (sector P/E)
EPS=72.79, Sector P/E=20x
Peter Lynch (PEG)
¥1,658.88
+24.4%
EPS × Growth% (PEG = 1 is fair)
EPS=72.79, g=22.8%
EV/EBITDA
¥2,239.54
+68.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.16B
Dividend Discount (DDM)
¥3,577.51
+168.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=66.25, r=10%, g=8%
Book Value (P/B)
¥1,066.40
-20.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=533.2, ROE=14%, g=6%, r=10%
Reverse DCF
¥1,333.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: 22.8%
Margin of Safety
¥927.05
-30.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1236.06, 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.