TAKAYOSHI Holdings,INC.
TSE Growth
¥844.00
-0.71%
Delayed · cached 15 min
Fair value analysis
9259
TAKAYOSHI Holdings,INC.
¥844.00
Close used for this calculation
¥1,456.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Quality radar
Consensus fair value
¥1,456.80
Below FV▲ +72.6% against the close used
Model range ¥382.02 – ¥2,067.89
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¥382.02Fair value¥1,456.80Bull¥2,067.89
FairClose
52-week traded range
52W low ¥704.0052W high ¥1,159.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TAKAYOSHI Holdings,INC. closed at ¥844.00, 42.1% below the consensus fair value of ¥1,456.80 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,744.09
+106.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥965.37
+14.4%
√(22.5 × EPS × BVPS)
EPS=71.65, BVPS=578.08
P/E Fair Value
¥1,433.00
+69.8%
EPS × 20x (sector P/E)
EPS=71.65, Sector P/E=20x
Peter Lynch (PEG)
¥665.63
-21.1%
EPS × Growth% (PEG = 1 is fair)
EPS=71.65, g=9.3%
EV/EBITDA
¥2,067.89
+145.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.18B
Dividend Discount (DDM)
¥382.02
-54.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.96, r=10%, g=2%
Book Value (P/B)
¥850.61
+0.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=578.08, ROE=13.3%, g=3%, r=10%
Reverse DCF
¥844.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0% | Historical: -9.3%
Margin of Safety
¥1,035.62
+22.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1380.82, 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.