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¥637.31Fair value¥1,696.37Bull¥5,717.27
FairClose
52-week traded range
52W low ¥1,310.0052W high ¥1,550.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
T.KAWABE & CO.,LTD. closed at ¥1,377.00, 18.8% below the consensus fair value of ¥1,696.37 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 13.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,717.27
+315.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,055.15
+121.9%
√(22.5 × EPS × BVPS)
EPS=102.43, BVPS=4050
P/E Fair Value
¥2,048.60
+48.8%
EPS × 20x (sector P/E)
EPS=102.43, Sector P/E=20x
EV/EBITDA
¥937.14
-31.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=377.9M
Dividend Discount (DDM)
¥637.31
-53.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.99, r=10%, g=2%
Book Value (P/B)
¥1,053.00
-23.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4050, ROE=2.6%, g=3%, r=10%
Reverse DCF
¥1,377.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 0%
Margin of Safety
¥2,705.26
+96.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3607.01, 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.