TAIYO BUSSAN KAISHA,LTD.

9941 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,204.00
-2.98%
Delayed · cached 15 min

Fair value analysis

9941
TAIYO BUSSAN KAISHA,LTD.
Consumer DiscretionaryWholesale Trade
¥1,204.00
Close used for this calculation
¥1,273.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability11/25
Returns16/25
Balance Sheet0/25
Efficiency13/25
Growth5/25
Average
Quality radar
40Prof.11/25Ret.16/25Eff.13/25B.Sht0/25Growth5/25

Consensus fair value

¥1,273.46
Near FV
▲ +5.8% against the close used
Model range ¥540.05 – ¥1,538.60
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¥540.05Fair value¥1,273.46Bull¥1,538.60
FairClose
52-week traded range
52W low ¥603.0052W high ¥1,649.00

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

Valuation summary

Trading close to the consensus fair value

TAIYO BUSSAN KAISHA,LTD. closed at ¥1,204.00, 5.5% below the consensus fair value of ¥1,273.46 drawn from 7 valuation models.

Financial DNA score 40/100 — Average. P/E of 15.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,362.93
+13.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7%, r=10%, tg=3%, n=10yr
Graham Number
¥933.80
-22.4%
√(22.5 × EPS × BVPS)
EPS=76.93, BVPS=503.77 · outside Graham range (P/E 15.7, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,538.60
+27.8%
EPS × 20x (sector P/E)
EPS=76.93, Sector P/E=20x
Peter Lynch (PEG)
¥540.05
-55.1%
EPS × Growth% (PEG = 1 is fair)
EPS=76.93, g=7%
Book Value (P/B)
¥1,375.28
+14.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=503.77, ROE=16.9%, g=6%, r=10%
Reverse DCF
¥1,204.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 7%
Margin of Safety
¥958.83
-20.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1278.44, 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.