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¥772.97Fair value¥1,615.07Bull¥2,440.20
FairClose
52-week traded range
52W low ¥689.0052W high ¥1,120.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOUMEI CO.,LTD. closed at ¥777.00, 51.9% below the consensus fair value of ¥1,615.07 drawn from 9 valuation models.
Financial DNA score 83/100 — Exceptional. P/E of 9.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,587.30
+104.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥772.97
-0.5%
√(22.5 × EPS × BVPS)
EPS=81.34, BVPS=326.47 · outside Graham range (P/E 9.6, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,626.80
+109.4%
EPS × 20x (sector P/E)
EPS=81.34, Sector P/E=20x
Peter Lynch (PEG)
¥2,440.20
+214.1%
EPS × Growth% (PEG = 1 is fair)
EPS=81.34, g=30%
EV/EBITDA
¥2,063.09
+165.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.5B
Dividend Discount (DDM)
¥1,027.97
+32.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.04, r=10%, g=8%
Book Value (P/B)
¥1,787.43
+130.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=326.47, ROE=27.9%, g=6%, r=10%
Reverse DCF
¥777.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 72.1%
Margin of Safety
¥996.77
+28.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1329.02, 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.