TOW CO.,LTD.

4767 TSE Industrials Services
TSE Standard
¥378.00
-0.53%
Delayed · cached 15 min

Fair value analysis

4767
TOW CO.,LTD.
IndustrialsServices
¥378.00
Close used for this calculation
¥542.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability19/25
Returns16/25
Balance Sheet21/25
Efficiency20/25
Growth25/25
Strong
Quality radar
76Prof.19/25Ret.16/25Eff.20/25B.Sht21/25Growth25/25

Consensus fair value

¥542.48
Below FV
▲ +43.5% against the close used
Model range ¥307.95 – ¥959.05
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¥307.95Fair value¥542.48Bull¥959.05
FairClose
52-week traded range
52W low ¥319.0052W high ¥401.00

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

Valuation summary

Trading below the consensus fair value

TOW CO.,LTD. closed at ¥378.00, 30.3% below the consensus fair value of ¥542.48 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 13.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥307.95
-18.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥387.51
+2.5%
√(22.5 × EPS × BVPS)
EPS=27.72, BVPS=240.76
P/E Fair Value
¥554.40
+46.7%
EPS × 20x (sector P/E)
EPS=27.72, Sector P/E=20x
Peter Lynch (PEG)
¥707.97
+87.3%
EPS × Growth% (PEG = 1 is fair)
EPS=27.72, g=25.5%
EV/EBITDA
¥959.05
+153.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.21B
Dividend Discount (DDM)
¥810.36
+114.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.01, r=10%, g=8%
Book Value (P/B)
¥349.11
-7.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=240.76, ROE=11.8%, g=6%, r=10%
Reverse DCF
¥378.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2% | Historical: 25.5%
Margin of Safety
¥312.47
-17.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=416.62, 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.