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¥501.34Fair value¥4,847.23Bull¥6,452.74
FairClose
52-week traded range
52W low ¥4,090.0052W high ¥8,810.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOYO TANSO CO.,LTD. closed at ¥7,110.00, 46.7% above the consensus fair value of ¥4,847.23 drawn from 9 valuation models.
Financial DNA score 47/100 — Average. P/E of 27.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,152.66
-41.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.2%, r=10%, tg=3%, n=10yr
Graham Number
¥5,219.76
-26.6%
√(22.5 × EPS × BVPS)
EPS=260.58, BVPS=4647.06 · outside Graham range (P/E 27.3, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥5,211.60
-26.7%
EPS × 20x (sector P/E)
EPS=260.58, Sector P/E=20x
Peter Lynch (PEG)
¥1,349.80
-81.0%
EPS × Growth% (PEG = 1 is fair)
EPS=260.58, g=5.2%
EV/EBITDA
¥6,452.74
-9.2%
(EBITDA × 12.6x − Net Debt) ÷ Shares
EBITDA=11.11B
Dividend Discount (DDM)
¥3,165.09
-55.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=145.04, r=10%, g=5.2%
Book Value (P/B)
¥501.34
-92.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4647.06, ROE=5.7%, g=5.2%, r=10%
Reverse DCF
¥7,110.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.3% | Historical: 5.2%
Margin of Safety
¥3,646.01
-48.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4861.34, 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.