TOYO SUISAN KAISHA,LTD.

2875 TSE Consumer Staples Foods
TSE Prime
¥10,005.00
-0.69%
Delayed · cached 15 min

Fair value analysis

2875
TOYO SUISAN KAISHA,LTD.
Consumer StaplesFoods
¥10,005.00
Close used for this calculation
¥12,931.55Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability21/25
Returns14/25
Balance Sheet23/25
Efficiency18/25
Growth23/25
Strong
Quality radar
76Prof.21/25Ret.14/25Eff.18/25B.Sht23/25Growth23/25

Consensus fair value

¥12,931.55
Below FV
▲ +29.3% against the close used
Model range ¥8,092.84 – ¥21,398.10
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¥8,092.84Fair value¥12,931.55Bull¥21,398.10
FairClose
52-week traded range
52W low ¥9,759.0052W high ¥12,355.00

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

Valuation summary

Trading below the consensus fair value

TOYO SUISAN KAISHA,LTD. closed at ¥10,005.00, 22.6% below the consensus fair value of ¥12,931.55 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,738.94
-12.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,367.02
-6.4%
√(22.5 × EPS × BVPS)
EPS=713.27, BVPS=5467.21 · outside Graham range (P/E 14, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥14,265.40
+42.6%
EPS × 20x (sector P/E)
EPS=713.27, Sector P/E=20x
Peter Lynch (PEG)
¥21,398.10
+113.9%
EPS × Growth% (PEG = 1 is fair)
EPS=713.27, g=30%
EV/EBITDA
¥19,035.18
+90.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=104.09B
Dividend Discount (DDM)
¥11,885.94
+18.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=220.11, r=10%, g=8%
Book Value (P/B)
¥10,756.74
+7.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5467.21, ROE=13.9%, g=6%, r=10%
Reverse DCF
¥10,005.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 33%
Margin of Safety
¥8,092.84
-19.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10790.45, 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.