DKK-TOA CORPORATION

6848 TSE Technology Electric Appliances
TSE Standard
¥865.00
+0.00%
Delayed · cached 15 min

Fair value analysis

6848
DKK-TOA CORPORATION
TechnologyElectric Appliances
¥865.00
Close used for this calculation
¥988.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
54/100
Profitability10/25
Returns5/25
Balance Sheet23/25
Efficiency16/25
Growth11/25
Good
Quality radar
54Prof.10/25Ret.5/25Eff.16/25B.Sht23/25Growth11/25

Consensus fair value

¥988.29
Near FV
▲ +14.3% against the close used
Model range ¥203.13 – ¥1,625.07
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¥203.13Fair value¥988.29Bull¥1,625.07
FairClose
52-week traded range
52W low ¥821.0052W high ¥1,009.00

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

Valuation summary

Trading below the consensus fair value

DKK-TOA CORPORATION closed at ¥865.00, 12.5% below the consensus fair value of ¥988.29 drawn from 9 valuation models.

Financial DNA score 54/100 — Good. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,625.07
+87.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,131.25
+30.8%
√(22.5 × EPS × BVPS)
EPS=48, BVPS=1184.93
P/E Fair Value
¥960.00
+11.0%
EPS × 20x (sector P/E)
EPS=48, Sector P/E=20x
Peter Lynch (PEG)
¥407.04
-52.9%
EPS × Growth% (PEG = 1 is fair)
EPS=48, g=8.5%
EV/EBITDA
¥572.85
-33.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.22B
Dividend Discount (DDM)
¥280.13
-67.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.97, r=10%, g=2%
Book Value (P/B)
¥203.13
-76.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1184.93, ROE=4.2%, g=3%, r=10%
Reverse DCF
¥865.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.7% | Historical: -8.5%
Margin of Safety
¥929.08
+7.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1238.77, 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.