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¥1,679.17Fair value¥5,358.22Bull¥6,596.20
FairClose
52-week traded range
52W low ¥2,683.0052W high ¥4,280.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TACHIBANA ELETECH CO.,LTD. closed at ¥4,030.00, 24.8% below the consensus fair value of ¥5,358.22 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 12.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,995.14
+48.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,966.73
+48.1%
√(22.5 × EPS × BVPS)
EPS=329.81, BVPS=4797.62
P/E Fair Value
¥6,596.20
+63.7%
EPS × 20x (sector P/E)
EPS=329.81, Sector P/E=20x
Peter Lynch (PEG)
¥3,166.18
-21.4%
EPS × Growth% (PEG = 1 is fair)
EPS=329.81, g=9.6%
EV/EBITDA
¥4,982.99
+23.6%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=8.22B
Dividend Discount (DDM)
¥5,396.98
+33.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.94, r=10%, g=8%
Book Value (P/B)
¥1,679.17
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4797.62, ROE=7.4%, g=6%, r=10%
Reverse DCF
¥4,030.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 9.6%
Margin of Safety
¥4,639.52
+15.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6186.02, 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.