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¥1,244.98Fair value¥2,442.13Bull¥3,250.60
FairClose
52-week traded range
52W low ¥1,425.0052W high ¥1,679.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOSNET CORPORATION closed at ¥1,489.00, 39.0% below the consensus fair value of ¥2,442.13 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 9.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,213.44
+48.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.7%, r=10%, tg=3%, n=10yr
Graham Number
¥2,592.76
+74.1%
√(22.5 × EPS × BVPS)
EPS=162.53, BVPS=1838.27
P/E Fair Value
¥3,250.60
+118.3%
EPS × 20x (sector P/E)
EPS=162.53, Sector P/E=20x
Peter Lynch (PEG)
¥1,244.98
-16.4%
EPS × Growth% (PEG = 1 is fair)
EPS=162.53, g=7.7%
EV/EBITDA
¥2,944.50
+97.8%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=1.04B
Dividend Discount (DDM)
¥1,698.97
+14.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.93, r=10%, g=7.7%
Book Value (P/B)
¥1,489.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1838.27, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥1,489.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.5% | Historical: 7.7%
Margin of Safety
¥2,014.20
+35.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2685.6, 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.