TOWA FOOD SERVICE CO.,LTD.

3329 TSE Consumer Discretionary Retail Trade
TSE Standard
¥2,145.00
+0.23%
Delayed · cached 15 min

Fair value analysis

3329
TOWA FOOD SERVICE CO.,LTD.
Consumer DiscretionaryRetail Trade
¥2,145.00
Close used for this calculation
¥1,355.36Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability11/25
Returns7/25
Balance Sheet23/25
Efficiency9/25
Growth4/25
Good
Quality radar
50Prof.11/25Ret.7/25Eff.9/25B.Sht23/25Growth4/25

Consensus fair value

¥1,355.36
Above FV
▼ -36.8% against the close used
Model range ¥168.42 – ¥1,861.00
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¥168.42Fair value¥1,355.36Bull¥1,861.00
FairClose
52-week traded range
52W low ¥1,994.0052W high ¥2,178.00

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

Valuation summary

Trading above the consensus fair value

TOWA FOOD SERVICE CO.,LTD. closed at ¥2,145.00, 58.3% above the consensus fair value of ¥1,355.36 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 23.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥823.26
-61.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,419.09
-33.8%
√(22.5 × EPS × BVPS)
EPS=93.05, BVPS=961.88 · outside Graham range (P/E 23.1, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,861.00
-13.2%
EPS × 20x (sector P/E)
EPS=93.05, Sector P/E=20x
Peter Lynch (PEG)
¥168.42
-92.1%
EPS × Growth% (PEG = 1 is fair)
EPS=93.05, g=1.8%
EV/EBITDA
¥1,779.03
-17.1%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=1.32B
Dividend Discount (DDM)
¥281.69
-86.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.09, r=10%, g=2%
Book Value (P/B)
¥920.66
-57.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=961.88, ROE=9.7%, g=3%, r=10%
Reverse DCF
¥2,145.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.1% | Historical: 1.8%
Margin of Safety
¥1,025.84
-52.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1367.78, 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.