TOMOEGAWA CORPORATION

3878 TSE Chemicals Chemicals
TSE Standard
¥824.00
-1.67%
Delayed · cached 15 min

Fair value analysis

3878
TOMOEGAWA CORPORATION
ChemicalsChemicals
¥824.00
Close used for this calculation
¥1,670.93Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability10/25
Returns15/25
Balance Sheet9/25
Efficiency23/25
Growth17/25
Good
Quality radar
57Prof.10/25Ret.15/25Eff.23/25B.Sht9/25Growth17/25

Consensus fair value

¥1,670.93
Below FV
▲ +102.8% against the close used
Model range ¥157.04 – ¥2,472.73
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¥157.04Fair value¥1,670.93Bull¥2,472.73
FairClose
52-week traded range
52W low ¥718.0052W high ¥936.00

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

Valuation summary

Trading below the consensus fair value

TOMOEGAWA CORPORATION closed at ¥824.00, 50.7% below the consensus fair value of ¥1,670.93 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 8.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥157.04
-80.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,960.88
+138.0%
√(22.5 × EPS × BVPS)
EPS=95.4, BVPS=1791.3
P/E Fair Value
¥1,908.00
+131.6%
EPS × 20x (sector P/E)
EPS=95.4, Sector P/E=20x
Peter Lynch (PEG)
¥1,241.15
+50.6%
EPS × Growth% (PEG = 1 is fair)
EPS=95.4, g=13%
EV/EBITDA
¥2,472.73
+200.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.55B
Dividend Discount (DDM)
¥191.21
-76.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15, r=10%, g=2%
Book Value (P/B)
¥690.93
-16.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1791.3, ROE=5.7%, g=3%, r=10%
Reverse DCF
¥824.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.4% | Historical: -13%
Margin of Safety
¥1,006.48
+22.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1341.97, 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.