Tokushu Tokai Paper Co.,Ltd.

3708 TSE Materials Pulp and Paper
TSE Prime
¥2,135.00
+0.38%
Delayed · cached 15 min

Fair value analysis

3708
Tokushu Tokai Paper Co.,Ltd.
MaterialsPulp and Paper
¥2,135.00
Close used for this calculation
¥1,770.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability6/25
Returns12/25
Balance Sheet16/25
Efficiency18/25
Growth6/25
Good
Quality radar
52Prof.6/25Ret.12/25Eff.18/25B.Sht16/25Growth6/25

Consensus fair value

¥1,770.05
Above FV
▼ -17.1% against the close used
Model range ¥562.55 – ¥2,597.57
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¥562.55Fair value¥1,770.05Bull¥2,597.57
FairClose
52-week traded range
52W low ¥1,442.0052W high ¥2,200.00

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

Valuation summary

Trading above the consensus fair value

Tokushu Tokai Paper Co.,Ltd. closed at ¥2,135.00, 20.6% above the consensus fair value of ¥1,770.05 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 17.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥888.82
-58.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,597.57
+21.7%
√(22.5 × EPS × BVPS)
EPS=125.01, BVPS=2398.88
P/E Fair Value
¥2,500.20
+17.1%
EPS × 20x (sector P/E)
EPS=125.01, Sector P/E=20x
Peter Lynch (PEG)
¥562.55
-73.7%
EPS × Growth% (PEG = 1 is fair)
EPS=125.01, g=4.5%
EV/EBITDA
¥2,528.88
+18.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.9B
Dividend Discount (DDM)
¥1,235.84
-42.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=96.93, r=10%, g=2%
Book Value (P/B)
¥822.47
-61.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2398.88, ROE=5.4%, g=3%, r=10%
Reverse DCF
¥2,135.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: -4.5%
Margin of Safety
¥1,496.65
-29.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1995.53, 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.