TAIHEIYO KOUHATSU INCORPORATED

8835 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥795.00
-0.25%
Delayed · cached 15 min

Fair value analysis

8835
TAIHEIYO KOUHATSU INCORPORATED
Consumer DiscretionaryWholesale Trade
¥795.00
Close used for this calculation
¥834.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability6/25
Returns12/25
Balance Sheet4/25
Efficiency18/25
Growth8/25
Average
Quality radar
40Prof.6/25Ret.12/25Eff.18/25B.Sht4/25Growth8/25

Consensus fair value

¥834.49
Near FV
▲ +5.0% against the close used
Model range ¥52.88 – ¥1,441.29
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¥52.88Fair value¥834.49Bull¥1,441.29
FairClose
52-week traded range
52W low ¥740.0052W high ¥1,262.00

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

Valuation summary

Trading close to the consensus fair value

TAIHEIYO KOUHATSU INCORPORATED closed at ¥795.00, 4.7% below the consensus fair value of ¥834.49 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥827.11
+4.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,441.29
+81.3%
√(22.5 × EPS × BVPS)
EPS=44.13, BVPS=2092.11
P/E Fair Value
¥882.60
+11.0%
EPS × 20x (sector P/E)
EPS=44.13, Sector P/E=20x
Peter Lynch (PEG)
¥74.14
-90.7%
EPS × Growth% (PEG = 1 is fair)
EPS=44.13, g=1.7%
EV/EBITDA
¥52.88
-93.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.76B
Dividend Discount (DDM)
¥509.85
-35.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.99, r=10%, g=2%
Book Value (P/B)
¥460.26
-42.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2092.11, ROE=2.2%, g=3%, r=10%
Reverse DCF
¥795.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: -1.7%
Margin of Safety
¥787.75
-0.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1050.33, 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.