TOHOKUSHINSHA FILM CORPORATION

2329 TSE Technology Information & Communication
TSE Standard
¥495.00
+0.00%
Delayed · cached 15 min

Fair value analysis

2329
TOHOKUSHINSHA FILM CORPORATION
TechnologyInformation & Communication
¥495.00
Close used for this calculation
¥636.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability21/25
Returns6/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Strong
Quality radar
75Prof.21/25Ret.6/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥636.94
Below FV
▲ +28.7% against the close used
Model range ¥145.07 – ¥1,462.13
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¥145.07Fair value¥636.94Bull¥1,462.13
FairClose
52-week traded range
52W low ¥476.0052W high ¥667.00

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

Valuation summary

Trading below the consensus fair value

TOHOKUSHINSHA FILM CORPORATION closed at ¥495.00, 22.3% below the consensus fair value of ¥636.94 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥145.07
-70.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥844.61
+70.6%
√(22.5 × EPS × BVPS)
EPS=50.6, BVPS=626.58
P/E Fair Value
¥1,012.00
+104.4%
EPS × 20x (sector P/E)
EPS=50.6, Sector P/E=20x
Peter Lynch (PEG)
¥1,151.15
+132.6%
EPS × Growth% (PEG = 1 is fair)
EPS=50.6, g=22.8%
EV/EBITDA
¥451.54
-8.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.45B
Dividend Discount (DDM)
¥1,462.13
+195.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.08, r=10%, g=8%
Book Value (P/B)
¥344.62
-30.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=626.58, ROE=8.2%, g=6%, r=10%
Reverse DCF
¥495.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 22.8%
Margin of Safety
¥500.42
+1.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=667.23, 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.