Toubujyuhan Co.,Ltd.

3297 TSE Real Estate Real Estate
TSE Standard
¥1,173.00
-0.17%
Delayed · cached 15 min

Fair value analysis

3297
Toubujyuhan Co.,Ltd.
Real EstateReal Estate
¥1,173.00
Close used for this calculation
¥2,090.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability11/25
Returns15/25
Balance Sheet13/25
Efficiency25/25
Growth14/25
Good
Quality radar
64Prof.11/25Ret.15/25Eff.25/25B.Sht13/25Growth14/25

Consensus fair value

¥2,090.22
Below FV
▲ +78.2% against the close used
Model range ¥145.85 – ¥2,917.00
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¥145.85Fair value¥2,090.22Bull¥2,917.00
FairClose
52-week traded range
52W low ¥1,061.0052W high ¥1,375.00

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

Valuation summary

Trading below the consensus fair value

Toubujyuhan Co.,Ltd. closed at ¥1,173.00, 43.9% below the consensus fair value of ¥2,090.22 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 8.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,826.10
+55.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,396.93
+104.3%
√(22.5 × EPS × BVPS)
EPS=145.85, BVPS=1750.75
P/E Fair Value
¥2,917.00
+148.7%
EPS × 20x (sector P/E)
EPS=145.85, Sector P/E=20x
Peter Lynch (PEG)
¥145.85
-87.6%
EPS × Growth% (PEG = 1 is fair)
EPS=145.85, g=1%
EV/EBITDA
¥2,247.12
+91.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=633.68M
Dividend Discount (DDM)
¥548.88
-53.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.05, r=10%, g=2%
Book Value (P/B)
¥1,400.60
+19.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1750.75, ROE=8.6%, g=3%, r=10%
Reverse DCF
¥1,173.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 1%
Margin of Safety
¥1,785.01
+52.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2380.01, 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.