Toell Co.,Ltd.

3361 TSE Consumer Discretionary Retail Trade
TSE Standard
¥881.00
-0.23%
Delayed · cached 15 min

Fair value analysis

3361
Toell Co.,Ltd.
Consumer DiscretionaryRetail Trade
¥881.00
Close used for this calculation
¥1,926.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability15/25
Returns15/25
Balance Sheet21/25
Efficiency23/25
Growth17/25
Strong
Quality radar
74Prof.15/25Ret.15/25Eff.23/25B.Sht21/25Growth17/25

Consensus fair value

¥1,926.14
Below FV
▲ +118.6% against the close used
Model range ¥466.93 – ¥2,895.73
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¥466.93Fair value¥1,926.14Bull¥2,895.73
FairClose
52-week traded range
52W low ¥795.0052W high ¥967.00

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

Valuation summary

Trading below the consensus fair value

Toell Co.,Ltd. closed at ¥881.00, 54.3% below the consensus fair value of ¥1,926.14 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,508.22
+184.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,507.20
+71.1%
√(22.5 × EPS × BVPS)
EPS=85.95, BVPS=1174.67
P/E Fair Value
¥1,719.00
+95.1%
EPS × 20x (sector P/E)
EPS=85.95, Sector P/E=20x
Peter Lynch (PEG)
¥954.05
+8.3%
EPS × Growth% (PEG = 1 is fair)
EPS=85.95, g=11.1%
EV/EBITDA
¥2,895.73
+228.7%
(EBITDA × 15.6x − Net Debt) ÷ Shares
EBITDA=3.49B
Dividend Discount (DDM)
¥1,241.68
+40.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.99, r=10%, g=8%
Book Value (P/B)
¥466.93
-47.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1174.67, ROE=7.6%, g=6%, r=10%
Reverse DCF
¥881.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: 11.1%
Margin of Safety
¥1,433.61
+62.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1911.47, 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.