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¥16,978.90Fair value¥26,522.76Bull¥29,454.20
FairClose
52-week traded range
52W low ¥6,550.0052W high ¥35,750.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOMEN DEVICES CORPORATION closed at ¥34,800.00, 31.2% above the consensus fair value of ¥26,522.76 drawn from 9 valuation models.
Financial DNA score 38/100 — Average. P/E of 23.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥29,231.85
-16.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥16,978.90
-51.2%
√(22.5 × EPS × BVPS)
EPS=1472.71, BVPS=8700 · outside Graham range (P/E 23.6, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥29,454.20
-15.4%
EPS × 20x (sector P/E)
EPS=1472.71, Sector P/E=20x
Peter Lynch (PEG)
¥17,584.16
-49.5%
EPS × Growth% (PEG = 1 is fair)
EPS=1472.71, g=11.9%
EV/EBITDA
¥27,298.96
-21.6%
(EBITDA × 16x − Net Debt) ÷ Shares
EBITDA=19.05B
Dividend Discount (DDM)
¥29,127.60
-16.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=539.4, r=10%, g=8%
Book Value (P/B)
¥26,970.00
-22.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8700, ROE=18.4%, g=6%, r=10%
Reverse DCF
¥34,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.4% | Historical: 11.9%
Margin of Safety
¥18,916.24
-45.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25221.65, 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.