SUPER TOOL CO.,LTD.

5990 TSE Metals Metal Products
TSE Standard
¥1,965.00
+0.51%
Delayed · cached 15 min

Fair value analysis

5990
SUPER TOOL CO.,LTD.
MetalsMetal Products
¥1,965.00
Close used for this calculation
¥2,259.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability12/25
Returns8/25
Balance Sheet23/25
Efficiency11/25
Growth19/25
Good
Quality radar
54Prof.12/25Ret.8/25Eff.11/25B.Sht23/25Growth19/25

Consensus fair value

¥2,259.16
Below FV
▲ +15.0% against the close used
Model range ¥829.67 – ¥3,482.26
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¥829.67Fair value¥2,259.16Bull¥3,482.26
FairClose
52-week traded range
52W low ¥1,933.0052W high ¥2,016.00

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

Valuation summary

Trading below the consensus fair value

SUPER TOOL CO.,LTD. closed at ¥1,965.00, 13.0% below the consensus fair value of ¥2,259.16 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 23.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,482.26
+77.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,873.66
+46.2%
√(22.5 × EPS × BVPS)
EPS=84.05, BVPS=4366.67
P/E Fair Value
¥1,681.00
-14.5%
EPS × 20x (sector P/E)
EPS=84.05, Sector P/E=20x
Peter Lynch (PEG)
¥1,412.88
-28.1%
EPS × Growth% (PEG = 1 is fair)
EPS=84.05, g=16.8%
EV/EBITDA
¥2,084.49
+6.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=570.51M
Dividend Discount (DDM)
¥891.91
-54.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.95, r=10%, g=2%
Book Value (P/B)
¥829.67
-57.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4366.67, ROE=1.9%, g=3%, r=10%
Reverse DCF
¥1,965.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.3% | Historical: -16.8%
Margin of Safety
¥2,009.23
+2.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2678.97, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.