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¥532.02Fair value¥1,096.28Bull¥1,224.40
FairClose
52-week traded range
52W low ¥1,911.0052W high ¥3,540.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOWA CORPORATION closed at ¥2,116.00, 93.0% above the consensus fair value of ¥1,096.28 drawn from 8 valuation models.
Financial DNA score 35/100 — Average. P/E of 34.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,147.42
-45.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,138.16
-46.2%
√(22.5 × EPS × BVPS)
EPS=61.22, BVPS=940.44 · outside Graham range (P/E 34.6, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥1,224.40
-42.1%
EPS × 20x (sector P/E)
EPS=61.22, Sector P/E=20x
Peter Lynch (PEG)
¥814.23
-61.5%
EPS × Growth% (PEG = 1 is fair)
EPS=61.22, g=13.3%
EV/EBITDA
¥1,131.56
-46.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=10.04B
Book Value (P/B)
¥532.02
-74.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=940.44, ROE=7%, g=3%, r=10%
Reverse DCF
¥2,116.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.5% | Historical: -13.3%
Margin of Safety
¥877.50
-58.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1169.99, 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.