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¥438.21Fair value¥2,309.07Bull¥3,233.97
FairClose
52-week traded range
52W low ¥1,098.0052W high ¥1,915.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOYOBO CO.,LTD. closed at ¥1,620.00, 29.8% below the consensus fair value of ¥2,309.07 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 12.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,373.74
+46.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,624.91
+62.0%
√(22.5 × EPS × BVPS)
EPS=126.65, BVPS=2417.91
P/E Fair Value
¥2,533.00
+56.4%
EPS × 20x (sector P/E)
EPS=126.65, Sector P/E=20x
Peter Lynch (PEG)
¥438.21
-73.0%
EPS × Growth% (PEG = 1 is fair)
EPS=126.65, g=3.5%
EV/EBITDA
¥3,233.97
+99.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=52.54B
Dividend Discount (DDM)
¥510.18
-68.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.01, r=10%, g=2%
Book Value (P/B)
¥863.54
-46.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2417.91, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥1,620.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: -3.5%
Margin of Safety
¥1,882.91
+16.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2510.55, 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.