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¥410.35Fair value¥1,340.61Bull¥2,082.05
FairClose
52-week traded range
52W low ¥536.0052W high ¥762.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOSO CO.,LTD. closed at ¥575.00, 57.1% below the consensus fair value of ¥1,340.61 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 7.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,265.32
+120.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,750.36
+204.4%
√(22.5 × EPS × BVPS)
EPS=75.78, BVPS=1796.88
P/E Fair Value
¥1,515.60
+163.6%
EPS × 20x (sector P/E)
EPS=75.78, Sector P/E=20x
Peter Lynch (PEG)
¥453.92
-21.1%
EPS × Growth% (PEG = 1 is fair)
EPS=75.78, g=6%
EV/EBITDA
¥2,082.05
+262.1%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=1.63B
Dividend Discount (DDM)
¥410.35
-28.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.53, r=10%, g=6%
Book Value (P/B)
¥790.63
+37.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1796.88, ROE=4.4%, g=6%, r=10%
Reverse DCF
¥575.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.2% | Historical: 6%
Margin of Safety
¥1,132.82
+97.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1510.43, 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.