TOYOTA BOSHOKU CORPORATION

3116 TSE Automobiles Transportation Equipment
TSE Prime
¥2,243.50
+2.14%
Delayed · cached 15 min

Fair value analysis

3116
TOYOTA BOSHOKU CORPORATION
AutomobilesTransportation Equipment
¥2,243.50
Close used for this calculation
¥4,612.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability10/25
Returns14/25
Balance Sheet15/25
Efficiency16/25
Growth19/25
Good
Quality radar
55Prof.10/25Ret.14/25Eff.16/25B.Sht15/25Growth19/25

Consensus fair value

¥4,612.99
Below FV
▲ +105.6% against the close used
Model range ¥410.90 – ¥8,183.12
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¥410.90Fair value¥4,612.99Bull¥8,183.12
FairClose
52-week traded range
52W low ¥2,113.0052W high ¥3,277.00

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

Valuation summary

Trading below the consensus fair value

TOYOTA BOSHOKU CORPORATION closed at ¥2,243.50, 51.4% below the consensus fair value of ¥4,612.99 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 17.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,183.12
+264.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,053.36
-8.5%
√(22.5 × EPS × BVPS)
EPS=130.3, BVPS=1438.14 · outside Graham range (P/E 17.2, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,606.00
+16.2%
EPS × 20x (sector P/E)
EPS=130.3, Sector P/E=20x
Peter Lynch (PEG)
¥1,597.48
-28.8%
EPS × Growth% (PEG = 1 is fair)
EPS=130.3, g=12.3%
EV/EBITDA
¥4,702.33
+109.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=106.92B
Dividend Discount (DDM)
¥1,095.56
-51.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=85.93, r=10%, g=2%
Book Value (P/B)
¥410.90
-81.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1438.14, ROE=5%, g=3%, r=10%
Reverse DCF
¥2,243.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.1% | Historical: -12.3%
Margin of Safety
¥3,210.62
+43.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4280.83, 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.