TO Books,Inc.

500A TSE Technology Information & Communication
TSE Standard
¥3,505.00
+0.14%
Delayed · cached 15 min

Fair value analysis

500A
TO Books,Inc.
TechnologyInformation & Communication
¥3,505.00
Close used for this calculation
¥8,817.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
88/100
Profitability21/25
Returns23/25
Balance Sheet21/25
Efficiency23/25
Growth23/25
Exceptional
Quality radar
88Prof.21/25Ret.23/25Eff.23/25B.Sht21/25Growth23/25

Consensus fair value

¥8,817.41
Below FV
▲ +151.6% against the close used
Model range ¥4,107.16 – ¥12,005.31
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¥4,107.16Fair value¥8,817.41Bull¥12,005.31
FairClose
52-week traded range
52W low ¥2,771.0052W high ¥3,850.00

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

Valuation summary

Trading below the consensus fair value

TO Books,Inc. closed at ¥3,505.00, 60.2% below the consensus fair value of ¥8,817.41 drawn from 9 valuation models.

Financial DNA score 88/100 — Exceptional. P/E of 8.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,121.56
+188.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,425.00
+26.2%
√(22.5 × EPS × BVPS)
EPS=422.09, BVPS=2061.76
P/E Fair Value
¥8,441.80
+140.9%
EPS × 20x (sector P/E)
EPS=422.09, Sector P/E=20x
Peter Lynch (PEG)
¥9,328.19
+166.1%
EPS × Growth% (PEG = 1 is fair)
EPS=422.09, g=22.1%
EV/EBITDA
¥12,005.31
+242.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.08B
Dividend Discount (DDM)
¥4,107.16
+17.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.06, r=10%, g=8%
Book Value (P/B)
¥8,607.87
+145.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2061.76, ROE=22.7%, g=6%, r=10%
Reverse DCF
¥3,505.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.9% | Historical: 22.1%
Margin of Safety
¥5,747.09
+64.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7662.79, 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.