Takashima & Co.,Ltd.

8007 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥790.00
-0.38%
Delayed · cached 15 min

Fair value analysis

8007
Takashima & Co.,Ltd.
Consumer DiscretionaryWholesale Trade
¥790.00
Close used for this calculation
¥785.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability6/25
Returns10/25
Balance Sheet13/25
Efficiency13/25
Growth6/25
Average
Quality radar
42Prof.6/25Ret.10/25Eff.13/25B.Sht13/25Growth6/25

Consensus fair value

¥785.14
Near FV
▼ -0.6% against the close used
Model range ¥50.23 – ¥1,139.10
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¥50.23Fair value¥785.14Bull¥1,139.10
FairClose
52-week traded range
52W low ¥689.0052W high ¥940.00

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

Valuation summary

Trading close to the consensus fair value

Takashima & Co.,Ltd. closed at ¥790.00, 0.6% above the consensus fair value of ¥785.14 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 22.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,139.10
+44.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥741.48
-6.1%
√(22.5 × EPS × BVPS)
EPS=35.88, BVPS=681.03 · outside Graham range (P/E 22, P/B 1.2) — asset-light, treat as a rough floor
P/E Fair Value
¥717.60
-9.2%
EPS × 20x (sector P/E)
EPS=35.88, Sector P/E=20x
Peter Lynch (PEG)
¥50.23
-93.6%
EPS × Growth% (PEG = 1 is fair)
EPS=35.88, g=1.4%
EV/EBITDA
¥697.89
-11.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.3B
Dividend Discount (DDM)
¥574.13
-27.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.03, r=10%, g=2%
Book Value (P/B)
¥214.04
-72.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=681.03, ROE=5.2%, g=3%, r=10%
Reverse DCF
¥790.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: -1.4%
Margin of Safety
¥649.55
-17.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=866.06, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.