TAKAOKA TOKO CO.,LTD.

6617 TSE Technology Electric Appliances
TSE Prime
¥6,530.00
-2.68%
Delayed · cached 15 min

Fair value analysis

6617
TAKAOKA TOKO CO.,LTD.
TechnologyElectric Appliances
¥6,530.00
Close used for this calculation
¥8,527.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns13/25
Balance Sheet15/25
Efficiency16/25
Growth20/25
Good
Quality radar
61Prof.17/25Ret.13/25Eff.16/25B.Sht15/25Growth20/25

Consensus fair value

¥8,527.12
Below FV
▲ +30.6% against the close used
Model range ¥4,452.27 – ¥14,288.89
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¥4,452.27Fair value¥8,527.12Bull¥14,288.89
FairClose
52-week traded range
52W low ¥2,984.0052W high ¥8,600.00

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

Valuation summary

Trading below the consensus fair value

TAKAOKA TOKO CO.,LTD. closed at ¥6,530.00, 23.4% below the consensus fair value of ¥8,527.12 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 15.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,164.50
+25.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,264.45
-4.1%
√(22.5 × EPS × BVPS)
EPS=411.33, BVPS=4240.26 · outside Graham range (P/E 15.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥8,226.60
+26.0%
EPS × 20x (sector P/E)
EPS=411.33, Sector P/E=20x
Peter Lynch (PEG)
¥7,864.63
+20.4%
EPS × Growth% (PEG = 1 is fair)
EPS=411.33, g=19.1%
EV/EBITDA
¥14,288.89
+118.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.87B
Dividend Discount (DDM)
¥6,488.21
-0.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.15, r=10%, g=8%
Book Value (P/B)
¥4,452.27
-31.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4240.26, ROE=10.2%, g=6%, r=10%
Reverse DCF
¥6,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4% | Historical: 19.1%
Margin of Safety
¥5,663.89
-13.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7551.85, 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.