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¥4,696.95Fair value¥8,412.17Bull¥13,084.26
FairClose
52-week traded range
52W low ¥3,528.0052W high ¥4,827.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Toyo Tire Corporation closed at ¥3,693.00, 56.1% below the consensus fair value of ¥8,412.17 drawn from 9 valuation models.
Financial DNA score 81/100 — Exceptional. P/E of 8.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥8,944.78
+142.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,611.71
+52.0%
√(22.5 × EPS × BVPS)
EPS=413.1, BVPS=3388.07
P/E Fair Value
¥8,262.00
+123.7%
EPS × 20x (sector P/E)
EPS=413.1, Sector P/E=20x
Peter Lynch (PEG)
¥4,696.95
+27.2%
EPS × Growth% (PEG = 1 is fair)
EPS=413.1, g=11.4%
EV/EBITDA
¥13,084.26
+254.3%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=132.91B
Dividend Discount (DDM)
¥7,019.65
+90.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.99, r=10%, g=8%
Book Value (P/B)
¥5,742.78
+55.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3388.07, ROE=12.8%, g=6%, r=10%
Reverse DCF
¥3,693.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.9% | Historical: 11.4%
Margin of Safety
¥5,704.62
+54.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7606.16, 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.