¥741.93
Near FV▼ -1.2% against the close used
Model range ¥362.32 – ¥1,459.94
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥362.32Fair value¥741.93Bull¥1,459.94
FairClose
52-week traded range
52W low ¥645.0052W high ¥782.00
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
TANABE CONSULTING GROUP CO.,LTD. closed at ¥751.00, 1.2% above the consensus fair value of ¥741.93 drawn from 9 valuation models.
Financial DNA score 58/100 — Good. P/E of 22.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥673.28
-10.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥501.39
-33.2%
√(22.5 × EPS × BVPS)
EPS=33.92, BVPS=329.39 · outside Graham range (P/E 22.1, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥678.40
-9.7%
EPS × 20x (sector P/E)
EPS=33.92, Sector P/E=20x
Peter Lynch (PEG)
¥548.15
-27.0%
EPS × Growth% (PEG = 1 is fair)
EPS=33.92, g=16.2%
EV/EBITDA
¥1,090.53
+45.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.99B
Dividend Discount (DDM)
¥1,459.94
+94.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.04, r=10%, g=8%
Book Value (P/B)
¥362.32
-51.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=329.39, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥751.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.5% | Historical: 16.2%
Margin of Safety
¥463.27
-38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=617.69, 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.