TODA CORPORATION

1860 TSE Construction Construction
TSE Prime
¥1,472.00
-1.01%
Delayed · cached 15 min

Fair value analysis

1860
TODA CORPORATION
ConstructionConstruction
¥1,472.00
Close used for this calculation
¥2,248.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability17/25
Returns14/25
Balance Sheet11/25
Efficiency25/25
Growth22/25
Strong
Quality radar
67Prof.17/25Ret.14/25Eff.25/25B.Sht11/25Growth22/25

Consensus fair value

¥2,248.64
Below FV
▲ +52.8% against the close used
Model range ¥1,343.86 – ¥3,131.83
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¥1,343.86Fair value¥2,248.64Bull¥3,131.83
FairClose
52-week traded range
52W low ¥992.0052W high ¥1,633.50

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

Valuation summary

Trading below the consensus fair value

TODA CORPORATION closed at ¥1,472.00, 34.5% below the consensus fair value of ¥2,248.64 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 11.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,332.33
+58.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,909.80
+29.7%
√(22.5 × EPS × BVPS)
EPS=123.34, BVPS=1314.29
P/E Fair Value
¥2,466.80
+67.6%
EPS × 20x (sector P/E)
EPS=123.34, Sector P/E=20x
Peter Lynch (PEG)
¥2,320.03
+57.6%
EPS × Growth% (PEG = 1 is fair)
EPS=123.34, g=18.8%
EV/EBITDA
¥2,153.48
+46.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=48.63B
Dividend Discount (DDM)
¥3,131.83
+112.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58, r=10%, g=8%
Book Value (P/B)
¥1,343.86
-8.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1314.29, ROE=10.1%, g=6%, r=10%
Reverse DCF
¥1,472.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 18.8%
Margin of Safety
¥1,677.23
+13.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2236.31, 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.