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¥1,593.65Fair value¥6,704.94Bull¥8,096.80
FairClose
52-week traded range
52W low ¥2,180.0052W high ¥4,590.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAMAI STEAMSHIP CO.,LTD. closed at ¥3,360.00, 49.9% below the consensus fair value of ¥6,704.94 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 8.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,587.73
+125.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥6,969.99
+107.4%
√(22.5 × EPS × BVPS)
EPS=404.84, BVPS=5333.33
P/E Fair Value
¥8,096.80
+141.0%
EPS × 20x (sector P/E)
EPS=404.84, Sector P/E=20x
Peter Lynch (PEG)
¥4,125.32
+22.8%
EPS × Growth% (PEG = 1 is fair)
EPS=404.84, g=10.2%
EV/EBITDA
¥6,582.76
+95.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.44B
Dividend Discount (DDM)
¥1,593.65
-52.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=124.99, r=10%, g=2%
Book Value (P/B)
¥4,495.24
+33.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5333.33, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥3,360.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.9% | Historical: -10.2%
Margin of Safety
¥5,663.63
+68.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7551.51, 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.