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¥5.78Fair value¥1,045.89Bull¥1,453.00
FairClose
52-week traded range
52W low ¥715.0052W high ¥815.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOHO CHEMICAL INDUSTRY COMPANY,LIMITED closed at ¥789.00, 24.6% below the consensus fair value of ¥1,045.89 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5.78
-99.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,367.17
+73.3%
√(22.5 × EPS × BVPS)
EPS=72.65, BVPS=1143.48
P/E Fair Value
¥1,453.00
+84.2%
EPS × 20x (sector P/E)
EPS=72.65, Sector P/E=20x
Peter Lynch (PEG)
¥166.37
-78.9%
EPS × Growth% (PEG = 1 is fair)
EPS=72.65, g=2.3%
EV/EBITDA
¥1,306.58
+65.6%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=4.89B
Dividend Discount (DDM)
¥292.05
-63.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=22.01, r=10%, g=2.3%
Book Value (P/B)
¥620.75
-21.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1143.48, ROE=6.8%, g=3%, r=10%
Reverse DCF
¥789.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.2% | Historical: 2.3%
Margin of Safety
¥706.49
-10.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=941.98, 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.