TACHIKAWA CORPORATION

7989 TSE Metals Metal Products
TSE Prime
¥2,642.00
-0.45%
Delayed · cached 15 min

Fair value analysis

7989
TACHIKAWA CORPORATION
MetalsMetal Products
¥2,642.00
Close used for this calculation
¥2,670.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns10/25
Balance Sheet23/25
Efficiency16/25
Growth6/25
Good
Quality radar
60Prof.11/25Ret.10/25Eff.16/25B.Sht23/25Growth6/25

Consensus fair value

¥2,670.90
Near FV
▲ +1.1% against the close used
Model range ¥498.02 – ¥3,223.40
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¥498.02Fair value¥2,670.90Bull¥3,223.40
FairClose
52-week traded range
52W low ¥1,859.0052W high ¥2,730.00

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

Valuation summary

Trading close to the consensus fair value

TACHIKAWA CORPORATION closed at ¥2,642.00, 1.1% below the consensus fair value of ¥2,670.90 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 16.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,610.01
-1.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,192.54
+20.8%
√(22.5 × EPS × BVPS)
EPS=161.17, BVPS=2810.64
P/E Fair Value
¥3,223.40
+22.0%
EPS × 20x (sector P/E)
EPS=161.17, Sector P/E=20x
Peter Lynch (PEG)
¥498.02
-81.2%
EPS × Growth% (PEG = 1 is fair)
EPS=161.17, g=3.1%
EV/EBITDA
¥3,213.64
+21.6%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=5.6B
Dividend Discount (DDM)
¥1,044.52
-60.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.01, r=10%, g=3.1%
Book Value (P/B)
¥1,142.97
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2810.64, ROE=5.9%, g=3.1%, r=10%
Reverse DCF
¥2,642.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.5% | Historical: 3.1%
Margin of Safety
¥2,256.49
-14.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3008.65, 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.