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¥1,385.90Fair value¥2,091.02Bull¥2,798.78
FairClose
52-week traded range
52W low ¥2,255.0052W high ¥3,145.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOEI ANIMATION CO.,LTD. closed at ¥3,045.00, 45.6% above the consensus fair value of ¥2,091.02 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 24.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,570.68
-48.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,519.51
-50.1%
√(22.5 × EPS × BVPS)
EPS=122.67, BVPS=836.54 · outside Graham range (P/E 24.8, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,453.40
-19.4%
EPS × 20x (sector P/E)
EPS=122.67, Sector P/E=20x
Peter Lynch (PEG)
¥2,238.73
-26.5%
EPS × Growth% (PEG = 1 is fair)
EPS=122.67, g=18.3%
EV/EBITDA
¥2,798.78
-8.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=31.78B
Dividend Discount (DDM)
¥2,367.79
-22.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.85, r=10%, g=8%
Book Value (P/B)
¥1,986.78
-34.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=836.54, ROE=15.5%, g=6%, r=10%
Reverse DCF
¥3,045.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.1% | Historical: 18.3%
Margin of Safety
¥1,385.90
-54.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1847.86, 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.