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¥3,601.80Fair value¥5,383.40Bull¥6,311.80
FairClose
52-week traded range
52W low ¥1,763.0052W high ¥2,213.33
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKYO TEKKO CO.,LTD. closed at ¥2,022.00, 62.4% below the consensus fair value of ¥5,383.40 drawn from 8 valuation models.
Financial DNA score 66/100 — Strong. P/E of 6.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,914.96
+192.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,210.18
+108.2%
√(22.5 × EPS × BVPS)
EPS=315.59, BVPS=2496.3
P/E Fair Value
¥6,311.80
+212.2%
EPS × 20x (sector P/E)
EPS=315.59, Sector P/E=20x
EV/EBITDA
¥5,547.78
+174.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=14.53B
Dividend Discount (DDM)
¥3,825.83
+89.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=300.06, r=10%, g=2%
Book Value (P/B)
¥3,601.80
+78.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2496.3, ROE=13.1%, g=3%, r=10%
Reverse DCF
¥2,022.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.7% | Historical: 0%
Margin of Safety
¥4,109.24
+103.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5478.98, 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.