TAKASE CORPORATION

9087 TSE Industrials Land Transportation
TSE Standard
¥2,150.00
-4.44%
Delayed · cached 15 min

Fair value analysis

9087
TAKASE CORPORATION
IndustrialsLand Transportation
¥2,150.00
Close used for this calculation
¥2,537.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability10/25
Returns7/25
Balance Sheet23/25
Efficiency9/25
Growth14/25
Average
Quality radar
49Prof.10/25Ret.7/25Eff.9/25B.Sht23/25Growth14/25

Consensus fair value

¥2,537.86
Below FV
▲ +18.0% against the close used
Model range ¥446.82 – ¥4,508.50
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¥446.82Fair value¥2,537.86Bull¥4,508.50
FairClose
52-week traded range
52W low ¥1,224.0052W high ¥2,300.00

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

Valuation summary

Trading below the consensus fair value

TAKASE CORPORATION closed at ¥2,150.00, 15.3% below the consensus fair value of ¥2,537.86 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 26.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,508.50
+109.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,650.13
+23.3%
√(22.5 × EPS × BVPS)
EPS=79.85, BVPS=3909.09
P/E Fair Value
¥1,597.00
-25.7%
EPS × 20x (sector P/E)
EPS=79.85, Sector P/E=20x
Peter Lynch (PEG)
¥974.97
-54.7%
EPS × Growth% (PEG = 1 is fair)
EPS=79.85, g=12.2%
EV/EBITDA
¥2,319.90
+7.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=509.32M
Dividend Discount (DDM)
¥446.82
-79.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.04, r=10%, g=2%
Book Value (P/B)
¥820.91
-61.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3909.09, ROE=2.1%, g=3%, r=10%
Reverse DCF
¥2,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: -12.2%
Margin of Safety
¥2,188.91
+1.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2918.54, 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.