Toabo Corporation

3204 TSE Textiles Textiles and Apparels
TSE Standard
¥499.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3204
Toabo Corporation
TextilesTextiles and Apparels
¥499.00
Close used for this calculation
¥1,303.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability17/25
Returns13/25
Balance Sheet11/25
Efficiency23/25
Growth23/25
Good
Quality radar
64Prof.17/25Ret.13/25Eff.23/25B.Sht11/25Growth23/25

Consensus fair value

¥1,303.03
Below FV
▲ +161.1% against the close used
Model range ¥746.94 – ¥1,958.12
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¥746.94Fair value¥1,303.03Bull¥1,958.12
FairClose
52-week traded range
52W low ¥433.0052W high ¥557.00

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

Valuation summary

Trading below the consensus fair value

Toabo Corporation closed at ¥499.00, 61.7% below the consensus fair value of ¥1,303.03 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 6.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,535.31
+207.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,616.87
+224.0%
√(22.5 × EPS × BVPS)
EPS=74.51, BVPS=1559.38
P/E Fair Value
¥1,490.20
+198.6%
EPS × 20x (sector P/E)
EPS=74.51, Sector P/E=20x
Peter Lynch (PEG)
¥1,958.12
+292.4%
EPS × Growth% (PEG = 1 is fair)
EPS=74.51, g=26.3%
EV/EBITDA
¥779.52
+56.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.02B
Dividend Discount (DDM)
¥757.18
+51.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=14.02, r=10%, g=8%
Book Value (P/B)
¥746.94
+49.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1559.38, ROE=4.8%, g=6%, r=10%
Reverse DCF
¥499.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8% | Historical: 26.3%
Margin of Safety
¥1,160.60
+132.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1547.46, 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.