TOTO LTD.

5332 TSE Materials Glass and Ceramics Products
TSE Prime
¥5,773.00
-0.76%
Delayed · cached 15 min

Fair value analysis

5332
TOTO LTD.
MaterialsGlass and Ceramics Products
¥5,773.00
Close used for this calculation
¥3,698.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability11/25
Returns7/25
Balance Sheet16/25
Efficiency11/25
Growth4/25
Average
Quality radar
45Prof.11/25Ret.7/25Eff.11/25B.Sht16/25Growth4/25

Consensus fair value

¥3,698.44
Above FV
▼ -35.9% against the close used
Model range ¥243.01 – ¥5,436.83
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¥243.01Fair value¥3,698.44Bull¥5,436.83
FairClose
52-week traded range
52W low ¥3,795.0052W high ¥9,315.00

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

Valuation summary

Trading above the consensus fair value

TOTO LTD. closed at ¥5,773.00, 56.1% above the consensus fair value of ¥3,698.44 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 23.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,627.43
-54.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥4,187.63
-27.5%
√(22.5 × EPS × BVPS)
EPS=243.01, BVPS=3207.22 · outside Graham range (P/E 23.8, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
¥4,860.20
-15.8%
EPS × 20x (sector P/E)
EPS=243.01, Sector P/E=20x
Peter Lynch (PEG)
¥243.01
-95.8%
EPS × Growth% (PEG = 1 is fair)
EPS=243.01, g=1%
EV/EBITDA
¥5,436.83
-5.8%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=88.12B
Dividend Discount (DDM)
¥1,405.87
-75.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.26, r=10%, g=2%
Book Value (P/B)
¥2,153.42
-62.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3207.22, ROE=7.7%, g=3%, r=10%
Reverse DCF
¥5,773.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 1%
Margin of Safety
¥2,918.81
-49.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3891.75, 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.