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¥1,089.57Fair value¥1,417.41Bull¥2,619.40
FairClose
52-week traded range
52W low ¥450.0052W high ¥765.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKYO KIKAI SEISAKUSHO,LTD. closed at ¥578.00, 59.2% below the consensus fair value of ¥1,417.41 drawn from 7 valuation models.
Financial DNA score 59/100 — Good. P/E of 4.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,454.71
+324.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,845.68
+219.3%
√(22.5 × EPS × BVPS)
EPS=130.97, BVPS=1156
P/E Fair Value
¥2,619.40
+353.2%
EPS × 20x (sector P/E)
EPS=130.97, Sector P/E=20x
EV/EBITDA
¥1,089.57
+88.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=879.66M
Book Value (P/B)
¥1,496.19
+158.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1156, ROE=12.1%, g=3%, r=10%
Reverse DCF
¥578.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥1,729.95
+199.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2306.6, 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.