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¥220.00Fair value¥2,006.45Bull¥2,340.40
FairClose
52-week traded range
52W low ¥1,475.0052W high ¥1,922.50
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOAGOSEI CO.,LTD. closed at ¥1,792.50, 10.7% below the consensus fair value of ¥2,006.45 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 15.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,193.25
+22.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,289.97
+27.8%
√(22.5 × EPS × BVPS)
EPS=117.02, BVPS=1991.67
P/E Fair Value
¥2,340.40
+30.6%
EPS × 20x (sector P/E)
EPS=117.02, Sector P/E=20x
Peter Lynch (PEG)
¥220.00
-87.7%
EPS × Growth% (PEG = 1 is fair)
EPS=117.02, g=1.9%
EV/EBITDA
¥2,178.75
+21.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=25.83B
Dividend Discount (DDM)
¥829.61
-53.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.07, r=10%, g=2%
Book Value (P/B)
¥853.57
-52.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1991.67, ROE=6%, g=3%, r=10%
Reverse DCF
¥1,792.50
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: -1.9%
Margin of Safety
¥1,705.90
-4.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2274.54, 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.