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¥4,135.78Fair value¥6,089.27Bull¥9,343.62
FairClose
52-week traded range
52W low ¥3,810.0052W high ¥7,160.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Toukei Computer Co.,Ltd. closed at ¥7,150.00, 17.4% above the consensus fair value of ¥6,089.27 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 23.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,652.09
-7.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,349.51
-39.2%
√(22.5 × EPS × BVPS)
EPS=299.87, BVPS=2803.92 · outside Graham range (P/E 23.8, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥5,997.40
-16.1%
EPS × 20x (sector P/E)
EPS=299.87, Sector P/E=20x
Peter Lynch (PEG)
¥4,680.97
-34.5%
EPS × Growth% (PEG = 1 is fair)
EPS=299.87, g=15.6%
EV/EBITDA
¥6,792.09
-5.0%
(EBITDA × 17.8x − Net Debt) ÷ Shares
EBITDA=6.84B
Dividend Discount (DDM)
¥9,343.62
+30.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=173.03, r=10%, g=8%
Book Value (P/B)
¥4,135.78
-42.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2803.92, ROE=11.9%, g=6%, r=10%
Reverse DCF
¥7,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 15.6%
Margin of Safety
¥4,249.75
-40.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5666.33, 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.