Togami Electric Mfg.Co.,Ltd.

6643 TSE Technology Electric Appliances
TSE Standard
¥5,520.00
+0.91%
Delayed · cached 15 min

Fair value analysis

6643
Togami Electric Mfg.Co.,Ltd.
Technology›Electric Appliances
¥5,520.00
Close used for this calculation
¥10,039.08Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability19/25
Returns18/25
Balance Sheet21/25
Efficiency23/25
Growth23/25
Exceptional
Quality radar
81Prof.19/25Ret.18/25Eff.23/25B.Sht21/25Growth23/25

Consensus fair value

¥10,039.08
Below FV
▲ +81.9% against the close used
Model range ¥6,535.19 – ¥17,390.78
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¥6,535.19Fair value¥10,039.08Bull¥17,390.78
FairClose
52-week traded range
52W low ¥3,720.0052W high ¥7,000.00

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

Valuation summary

Trading below the consensus fair value

Togami Electric Mfg.Co.,Ltd. closed at ¥5,520.00, 45.0% below the consensus fair value of ¥10,039.08 drawn from 9 valuation models.

Financial DNA score 81/100 — Exceptional. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,742.17
+22.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,126.38
+47.2%
√(22.5 × EPS × BVPS)
EPS=563.61, BVPS=5207.55
P/E Fair Value
¥11,272.20
+104.2%
EPS × 20x (sector P/E)
EPS=563.61, Sector P/E=20x
Peter Lynch (PEG)
¥11,294.74
+104.6%
EPS × Growth% (PEG = 1 is fair)
EPS=563.61, g=20%
EV/EBITDA
¥17,390.78
+215.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.62B
Dividend Discount (DDM)
¥7,571.23
+37.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=140.21, r=10%, g=8%
Book Value (P/B)
¥7,160.38
+29.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5207.55, ROE=11.5%, g=6%, r=10%
Reverse DCF
¥5,520.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 20%
Margin of Safety
¥6,535.19
+18.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8713.58, 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.