TOYOKOH Inc.

341A TSE Construction Construction
TSE Growth
¥2,189.00
+0.27%
Delayed · cached 15 min

Fair value analysis

341A
TOYOKOH Inc.
ConstructionConstruction
¥2,189.00
Close used for this calculation
¥752.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability10/25
Returns8/25
Balance Sheet10/25
Efficiency2/25
Growth0/25
Weak
Quality radar
30Prof.10/25Ret.8/25Eff.2/25B.Sht10/25Growth0/25

Consensus fair value

¥752.59
Above FV
▼ -65.6% against the close used
Model range ¥412.37 – ¥812.80
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¥412.37Fair value¥752.59Bull¥812.80
FairClose
52-week traded range
52W low ¥1,797.0052W high ¥2,956.00

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

Valuation summary

Trading above the consensus fair value

TOYOKOH Inc. closed at ¥2,189.00, 190.9% above the consensus fair value of ¥752.59 drawn from 7 valuation models.

Financial DNA score 30/100 — Weak. P/E of 53.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥761.70
-65.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥447.17
-79.6%
√(22.5 × EPS × BVPS)
EPS=40.64, BVPS=218.68 · outside Graham range (P/E 53.9, P/B 10) — asset-light, treat as a rough floor
P/E Fair Value
¥812.80
-62.9%
EPS × 20x (sector P/E)
EPS=40.64, Sector P/E=20x
EV/EBITDA
¥412.37
-81.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=705.01M
Book Value (P/B)
¥593.56
-72.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=218.68, ROE=22%, g=3%, r=10%
Reverse DCF
¥2,189.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 20.5% | Historical: 0%
Margin of Safety
¥505.42
-76.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=673.89, 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.