TOKYO ROPE MFG.CO.,LTD

5981 TSE Metals Metal Products
TSE Prime
¥1,818.00
-0.82%
Delayed · cached 15 min

Fair value analysis

5981
TOKYO ROPE MFG.CO.,LTD
MetalsMetal Products
¥1,818.00
Close used for this calculation
¥4,423.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability19/25
Returns15/25
Balance Sheet11/25
Efficiency22/25
Growth20/25
Strong
Quality radar
67Prof.19/25Ret.15/25Eff.22/25B.Sht11/25Growth20/25

Consensus fair value

¥4,423.11
Below FV
▲ +143.3% against the close used
Model range ¥1,938.31 – ¥6,243.94
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¥1,938.31Fair value¥4,423.11Bull¥6,243.94
FairClose
52-week traded range
52W low ¥1,420.0052W high ¥2,125.00

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

Valuation summary

Trading below the consensus fair value

TOKYO ROPE MFG.CO.,LTD closed at ¥1,818.00, 58.9% below the consensus fair value of ¥4,423.11 drawn from 8 valuation models.

Financial DNA score 67/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,952.22
+117.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,668.56
+101.8%
√(22.5 × EPS × BVPS)
EPS=223.73, BVPS=2673.53
P/E Fair Value
¥4,474.60
+146.1%
EPS × 20x (sector P/E)
EPS=223.73, Sector P/E=20x
Peter Lynch (PEG)
¥6,212.98
+241.7%
EPS × Growth% (PEG = 1 is fair)
EPS=223.73, g=27.8%
EV/EBITDA
¥6,243.94
+243.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.66B
Book Value (P/B)
¥1,938.31
+6.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2673.53, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥1,818.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 27.8%
Margin of Safety
¥3,023.85
+66.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4031.79, 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.