THE TORIGOE CO.,LTD.

2009 TSE Consumer Staples Foods
TSE Standard
¥1,098.00
+0.37%
Delayed · cached 15 min

Fair value analysis

2009
THE TORIGOE CO.,LTD.
Consumer StaplesFoods
¥1,098.00
Close used for this calculation
¥962.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability11/25
Returns5/25
Balance Sheet23/25
Efficiency11/25
Growth8/25
Good
Quality radar
50Prof.11/25Ret.5/25Eff.11/25B.Sht23/25Growth8/25

Consensus fair value

¥962.64
Near FV
▼ -12.3% against the close used
Model range ¥389.45 – ¥2,644.42
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¥389.45Fair value¥962.64Bull¥2,644.42
FairClose
52-week traded range
52W low ¥1,005.0052W high ¥1,166.00

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

Valuation summary

Trading above the consensus fair value

THE TORIGOE CO.,LTD. closed at ¥1,098.00, 14.1% above the consensus fair value of ¥962.64 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 22.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥680.08
-38.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,309.94
+19.3%
√(22.5 × EPS × BVPS)
EPS=48.62, BVPS=1568.57
P/E Fair Value
¥972.40
-11.4%
EPS × 20x (sector P/E)
EPS=48.62, Sector P/E=20x
Peter Lynch (PEG)
¥389.45
-64.5%
EPS × Growth% (PEG = 1 is fair)
EPS=48.62, g=8%
EV/EBITDA
¥1,098.08
+0.0%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=2.02B
Dividend Discount (DDM)
¥2,644.42
+140.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=48.97, r=10%, g=8%
Book Value (P/B)
¥486.26
-55.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1568.57, ROE=3.1%, g=6%, r=10%
Reverse DCF
¥1,098.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.8% | Historical: 8%
Margin of Safety
¥740.61
-32.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=987.47, 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.