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¥771.73Fair value¥2,547.99Bull¥3,840.82
FairClose
52-week traded range
52W low ¥2,168.5052W high ¥3,046.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
TOSOH CORPORATION closed at ¥2,566.00, 0.7% above the consensus fair value of ¥2,547.99 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 19.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,481.51
-3.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,836.62
+10.5%
√(22.5 × EPS × BVPS)
EPS=132.4, BVPS=2701.05
P/E Fair Value
¥2,648.00
+3.2%
EPS × 20x (sector P/E)
EPS=132.4, Sector P/E=20x
Peter Lynch (PEG)
¥2,806.88
+9.4%
EPS × Growth% (PEG = 1 is fair)
EPS=132.4, g=21.2%
EV/EBITDA
¥3,840.82
+49.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=143.61B
Dividend Discount (DDM)
¥1,275.94
-50.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.07, r=10%, g=2%
Book Value (P/B)
¥771.73
-69.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2701.05, ROE=5%, g=3%, r=10%
Reverse DCF
¥2,566.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: -21.2%
Margin of Safety
¥1,991.53
-22.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2655.38, 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.