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¥63.91Fair value¥2,635.65Bull¥9,022.13
FairClose
52-week traded range
52W low ¥1,205.0052W high ¥2,210.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKYO PRINTING INK MFG.CO.,LTD. closed at ¥2,045.00, 22.4% below the consensus fair value of ¥2,635.65 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 13.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥675.60
-67.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,912.06
+42.4%
√(22.5 × EPS × BVPS)
EPS=147.44, BVPS=2556.25
P/E Fair Value
¥2,948.80
+44.2%
EPS × 20x (sector P/E)
EPS=147.44, Sector P/E=20x
Peter Lynch (PEG)
¥3,933.70
+92.4%
EPS × Growth% (PEG = 1 is fair)
EPS=147.44, g=26.7%
EV/EBITDA
¥5,104.17
+149.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.85B
Dividend Discount (DDM)
¥9,022.13
+341.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=167.08, r=10%, g=8%
Book Value (P/B)
¥63.91
-96.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2556.25, ROE=6.1%, g=6%, r=10%
Reverse DCF
¥2,045.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.2% | Historical: 26.7%
Margin of Safety
¥1,634.12
-20.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2178.82, 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.