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¥1,987.76Fair value¥6,132.05Bull¥12,352.97
FairClose
52-week traded range
52W low ¥2,552.0052W high ¥3,375.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKAI RIKA CO.,LTD. closed at ¥3,130.00, 49.0% below the consensus fair value of ¥6,132.05 drawn from 9 valuation models.
Financial DNA score 78/100 — Strong. P/E of 9.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,987.76
-36.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,628.04
+79.8%
√(22.5 × EPS × BVPS)
EPS=346.32, BVPS=4064.94
P/E Fair Value
¥6,926.40
+121.3%
EPS × 20x (sector P/E)
EPS=346.32, Sector P/E=20x
Peter Lynch (PEG)
¥10,389.60
+231.9%
EPS × Growth% (PEG = 1 is fair)
EPS=346.32, g=30%
EV/EBITDA
¥12,352.97
+294.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=58.96B
Dividend Discount (DDM)
¥6,203.03
+98.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=114.87, r=10%, g=8%
Book Value (P/B)
¥3,048.70
-2.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4064.94, ROE=9%, g=6%, r=10%
Reverse DCF
¥3,130.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: 69.5%
Margin of Safety
¥3,635.55
+16.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4847.4, 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.