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¥954.36Fair value¥2,348.77Bull¥4,276.64
FairClose
52-week traded range
52W low ¥870.0052W high ¥993.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOYO SHUTTER CO.,LTD. closed at ¥905.00, 61.5% below the consensus fair value of ¥2,348.77 drawn from 9 valuation models.
Financial DNA score 70/100 — Strong. P/E of 6.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,601.21
+187.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,202.69
+143.4%
√(22.5 × EPS × BVPS)
EPS=131.05, BVPS=1645.45
P/E Fair Value
¥2,621.00
+189.6%
EPS × 20x (sector P/E)
EPS=131.05, Sector P/E=20x
Peter Lynch (PEG)
¥2,500.43
+176.3%
EPS × Growth% (PEG = 1 is fair)
EPS=131.05, g=19.1%
EV/EBITDA
¥4,276.64
+372.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.67B
Dividend Discount (DDM)
¥2,267.57
+150.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.99, r=10%, g=8%
Book Value (P/B)
¥954.36
+5.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1645.45, ROE=8.3%, g=6%, r=10%
Reverse DCF
¥905.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.6% | Historical: 19.1%
Margin of Safety
¥1,856.23
+105.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2474.97, 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.