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¥79.31Fair value¥1,692.64Bull¥4,001.58
FairClose
52-week traded range
52W low ¥951.0052W high ¥1,008.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TENMAYA STORE CO.,LTD. closed at ¥983.00, 41.9% below the consensus fair value of ¥1,692.64 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 8.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥79.31
-91.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.4%, r=10%, tg=3%, n=10yr
Graham Number
¥2,518.29
+156.2%
√(22.5 × EPS × BVPS)
EPS=117.56, BVPS=2397.56
P/E Fair Value
¥2,351.20
+139.2%
EPS × 20x (sector P/E)
EPS=117.56, Sector P/E=20x
Peter Lynch (PEG)
¥748.86
-23.8%
EPS × Growth% (PEG = 1 is fair)
EPS=117.56, g=6.4%
EV/EBITDA
¥4,001.58
+307.1%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=3.76B
Dividend Discount (DDM)
¥455.12
-53.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.53, r=10%, g=6.4%
Book Value (P/B)
¥1,198.78
+22.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2397.56, ROE=5%, g=6%, r=10%
Reverse DCF
¥983.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 6.4%
Margin of Safety
¥1,237.20
+25.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1649.6, 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.