TOWA PHARMACEUTICAL CO.,LTD.

4553 TSE Pharmaceuticals Pharmaceutical
TSE Prime
¥3,520.00
-0.42%
Delayed · cached 15 min

Fair value analysis

4553
TOWA PHARMACEUTICAL CO.,LTD.
PharmaceuticalsPharmaceutical
¥3,520.00
Close used for this calculation
¥2,740.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability14/25
Returns11/25
Balance Sheet15/25
Efficiency9/25
Growth15/25
Average
Quality radar
49Prof.14/25Ret.11/25Eff.9/25B.Sht15/25Growth15/25

Consensus fair value

¥2,740.57
Above FV
▼ -22.1% against the close used
Model range ¥1,018.78 – ¥4,551.94
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¥1,018.78Fair value¥2,740.57Bull¥4,551.94
FairClose
52-week traded range
52W low ¥2,783.0052W high ¥4,410.00

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

Valuation summary

Trading above the consensus fair value

TOWA PHARMACEUTICAL CO.,LTD. closed at ¥3,520.00, 28.4% above the consensus fair value of ¥2,740.57 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 33.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,104.09
-11.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,951.06
-16.2%
√(22.5 × EPS × BVPS)
EPS=106.66, BVPS=3628.87 · outside Graham range (P/E 33, P/B 1) — asset-light, treat as a rough floor
P/E Fair Value
¥2,133.20
-39.4%
EPS × 20x (sector P/E)
EPS=106.66, Sector P/E=20x
Peter Lynch (PEG)
¥2,582.24
-26.6%
EPS × Growth% (PEG = 1 is fair)
EPS=106.66, g=24.2%
EV/EBITDA
¥4,551.94
+29.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=41.45B
Dividend Discount (DDM)
¥1,018.78
-71.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.9, r=10%, g=2%
Book Value (P/B)
¥1,088.66
-69.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3628.87, ROE=3%, g=3%, r=10%
Reverse DCF
¥3,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: -24.2%
Margin of Safety
¥2,047.09
-41.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2729.45, 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.