TOYO TANSO CO.,LTD.

5310 TSE Materials Glass and Ceramics Products
TSE Prime
¥7,110.00
-0.28%
Delayed · cached 15 min

Fair value analysis

5310
TOYO TANSO CO.,LTD.
MaterialsGlass and Ceramics Products
¥7,110.00
Close used for this calculation
¥4,847.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability15/25
Returns6/25
Balance Sheet15/25
Efficiency11/25
Growth6/25
Average
Quality radar
47Prof.15/25Ret.6/25Eff.11/25B.Sht15/25Growth6/25

Consensus fair value

¥4,847.23
Above FV
▼ -31.8% against the close used
Model range ¥501.34 – ¥6,452.74
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.

Educational data only. Not a recommendation to buy, sell or hold any security.