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¥745.47Fair value¥1,501.80Bull¥3,079.50
FairClose
52-week traded range
52W low ¥1,005.0052W high ¥1,422.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TRANSACTION CO.,Ltd. closed at ¥1,171.00, 22.0% below the consensus fair value of ¥1,501.80 drawn from 9 valuation models.
Financial DNA score 75/100 — Strong. P/E of 16.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,383.74
+18.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥745.47
-36.3%
√(22.5 × EPS × BVPS)
EPS=70.87, BVPS=348.51 · outside Graham range (P/E 16.5, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,417.40
+21.0%
EPS × 20x (sector P/E)
EPS=70.87, Sector P/E=20x
Peter Lynch (PEG)
¥1,319.60
+12.7%
EPS × Growth% (PEG = 1 is fair)
EPS=70.87, g=18.6%
EV/EBITDA
¥1,856.28
+58.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.94B
Dividend Discount (DDM)
¥3,079.50
+163.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=57.03, r=10%, g=8%
Book Value (P/B)
¥1,359.20
+16.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=348.51, ROE=21.6%, g=6%, r=10%
Reverse DCF
¥1,171.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.6% | Historical: 18.6%
Margin of Safety
¥886.65
-24.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1182.2, 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.