Topre Corporation

5975 TSE Metals Metal Products
TSE Prime
¥3,255.00
+1.72%
Delayed · cached 15 min

Fair value analysis

5975
Topre Corporation
MetalsMetal Products
¥3,255.00
Close used for this calculation
¥4,673.69Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability13/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth19/25
Strong
Quality radar
69Prof.13/25Ret.15/25Eff.25/25B.Sht16/25Growth19/25

Consensus fair value

¥4,673.69
Below FV
▲ +43.6% against the close used
Model range ¥2,159.77 – ¥17,072.77
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¥2,159.77Fair value¥4,673.69Bull¥17,072.77
FairClose
52-week traded range
52W low ¥2,164.0052W high ¥3,495.00

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

Valuation summary

Trading below the consensus fair value

Topre Corporation closed at ¥3,255.00, 30.4% below the consensus fair value of ¥4,673.69 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 8.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,159.77
-33.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,446.37
+98.0%
√(22.5 × EPS × BVPS)
EPS=374.49, BVPS=4931.82
P/E Fair Value
¥7,489.80
+130.1%
EPS × 20x (sector P/E)
EPS=374.49, Sector P/E=20x
Peter Lynch (PEG)
¥5,235.37
+60.8%
EPS × Growth% (PEG = 1 is fair)
EPS=374.49, g=14%
EV/EBITDA
¥17,072.77
+424.5%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=51.94B
Dividend Discount (DDM)
¥5,396.14
+65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.93, r=10%, g=8%
Book Value (P/B)
¥2,465.91
-24.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4931.82, ROE=8%, g=6%, r=10%
Reverse DCF
¥3,255.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.3% | Historical: 14%
Margin of Safety
¥4,023.98
+23.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5365.31, 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.