TANSEISHA CO.,LTD.

9743 TSE Industrials Services
TSE Prime
¥1,471.00
-0.68%
Delayed · cached 15 min

Fair value analysis

9743
TANSEISHA CO.,LTD.
IndustrialsServices
¥1,471.00
Close used for this calculation
¥2,368.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns17/25
Balance Sheet21/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.19/25Ret.17/25Eff.25/25B.Sht21/25Growth25/25

Consensus fair value

¥2,368.53
Below FV
▲ +61.0% against the close used
Model range ¥1,372.41 – ¥3,884.32
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¥1,372.41Fair value¥2,368.53Bull¥3,884.32
FairClose
52-week traded range
52W low ¥1,310.0052W high ¥1,665.00

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

Valuation summary

Trading below the consensus fair value

TANSEISHA CO.,LTD. closed at ¥1,471.00, 37.9% below the consensus fair value of ¥2,368.53 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 11.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,444.37
-1.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,506.87
+2.4%
√(22.5 × EPS × BVPS)
EPS=126.92, BVPS=795.14
P/E Fair Value
¥2,538.40
+72.6%
EPS × 20x (sector P/E)
EPS=126.92, Sector P/E=20x
Peter Lynch (PEG)
¥3,807.60
+158.8%
EPS × Growth% (PEG = 1 is fair)
EPS=126.92, g=30%
EV/EBITDA
¥3,251.27
+121.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.55B
Dividend Discount (DDM)
¥3,884.32
+164.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=71.93, r=10%, g=8%
Book Value (P/B)
¥2,166.74
+47.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=795.14, ROE=16.9%, g=6%, r=10%
Reverse DCF
¥1,471.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.3% | Historical: 43%
Margin of Safety
¥1,372.41
-6.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1829.88, 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.