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¥255.32Fair value¥823.85Bull¥1,390.43
FairClose
52-week traded range
52W low ¥742.0052W high ¥1,447.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TAKANO Co.,Ltd. closed at ¥1,125.00, 36.6% above the consensus fair value of ¥823.85 drawn from 9 valuation models.
Financial DNA score 36/100 — Average. P/E of 27.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥758.70
-32.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,390.43
+23.6%
√(22.5 × EPS × BVPS)
EPS=40.48, BVPS=2122.64
P/E Fair Value
¥809.60
-28.0%
EPS × 20x (sector P/E)
EPS=40.48, Sector P/E=20x
Peter Lynch (PEG)
¥359.87
-68.0%
EPS × Growth% (PEG = 1 is fair)
EPS=40.48, g=8.9%
EV/EBITDA
¥1,150.69
+2.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.75B
Dividend Discount (DDM)
¥255.32
-77.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.03, r=10%, g=2%
Book Value (P/B)
¥403.30
-64.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2122.64, ROE=1.9%, g=3%, r=10%
Reverse DCF
¥1,125.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.6% | Historical: -8.9%
Margin of Safety
¥739.68
-34.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=986.24, 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.