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¥378.40Fair value¥2,521.33Bull¥3,290.40
FairClose
52-week traded range
52W low ¥2,126.0052W high ¥3,095.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
TOYO KANETSU K.K. closed at ¥2,340.00, 7.2% below the consensus fair value of ¥2,521.33 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 14.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,220.48
-5.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
¥3,085.23
+31.8%
√(22.5 × EPS × BVPS)
EPS=164.52, BVPS=2571.43
P/E Fair Value
¥3,290.40
+40.6%
EPS × 20x (sector P/E)
EPS=164.52, Sector P/E=20x
Peter Lynch (PEG)
¥378.40
-83.8%
EPS × Growth% (PEG = 1 is fair)
EPS=164.52, g=2.3%
EV/EBITDA
¥2,538.85
+8.5%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=4.69B
Dividend Discount (DDM)
¥2,033.19
-13.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=153.04, r=10%, g=2.3%
Book Value (P/B)
¥1,285.71
-45.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2571.43, ROE=6.5%, g=3%, r=10%
Reverse DCF
¥2,340.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 2.3%
Margin of Safety
¥2,149.03
-8.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2865.37, 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.