TOYO DENKI SEIZO K.K.(TOYO ELECTRIC MFG.CO.,LTD.)

6505 TSE Technology Electric Appliances
TSE Standard
¥2,370.00
-0.59%
Delayed · cached 15 min

Fair value analysis

6505
TOYO DENKI SEIZO K.K.(TOYO ELECTRIC MFG.CO.,LTD.)
Technology›Electric Appliances
¥2,370.00
Close used for this calculation
¥6,156.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability19/25
Returns18/25
Balance Sheet10/25
Efficiency25/25
Growth25/25
Strong
Quality radar
72Prof.19/25Ret.18/25Eff.25/25B.Sht10/25Growth25/25

Consensus fair value

¥6,156.11
Below FV
▲ +159.8% against the close used
Model range ¥3,639.64 – ¥8,227.51
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¥3,639.64Fair value¥6,156.11Bull¥8,227.51
FairClose
52-week traded range
52W low ¥1,802.0052W high ¥2,647.00

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

Valuation summary

Trading below the consensus fair value

TOYO DENKI SEIZO K.K.(TOYO ELECTRIC MFG.CO.,LTD.) closed at ¥2,370.00, 61.5% below the consensus fair value of ¥6,156.11 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,545.41
+176.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,012.05
+111.5%
√(22.5 × EPS × BVPS)
EPS=329.76, BVPS=3385.71
P/E Fair Value
¥6,595.20
+178.3%
EPS × 20x (sector P/E)
EPS=329.76, Sector P/E=20x
Peter Lynch (PEG)
¥8,227.51
+247.2%
EPS × Growth% (PEG = 1 is fair)
EPS=329.76, g=25%
EV/EBITDA
¥6,503.45
+174.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.82B
Dividend Discount (DDM)
¥5,400.76
+127.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.01, r=10%, g=8%
Book Value (P/B)
¥3,639.64
+53.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3385.71, ROE=10.3%, g=6%, r=10%
Reverse DCF
¥2,370.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: 25%
Margin of Safety
¥4,538.17
+91.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6050.89, 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.