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¥1,745.87Fair value¥3,455.80Bull¥4,988.87
FairClose
52-week traded range
52W low ¥1,503.0052W high ¥2,315.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOMOE CORPORATION closed at ¥1,881.00, 45.6% below the consensus fair value of ¥3,455.80 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,988.87
+165.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,876.25
+52.9%
√(22.5 × EPS × BVPS)
EPS=170.06, BVPS=2162.07
P/E Fair Value
¥3,401.20
+80.8%
EPS × 20x (sector P/E)
EPS=170.06, Sector P/E=20x
Peter Lynch (PEG)
¥3,843.36
+104.3%
EPS × Growth% (PEG = 1 is fair)
EPS=170.06, g=22.6%
EV/EBITDA
¥2,702.09
+43.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.23B
Dividend Discount (DDM)
¥1,940.06
+3.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=35.93, r=10%, g=8%
Book Value (P/B)
¥1,745.87
-7.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2162.07, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥1,881.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 22.6%
Margin of Safety
¥2,816.58
+49.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3755.44, 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.