TOKAI RIKA CO.,LTD.

6995 TSE Automobiles Transportation Equipment
TSE Prime
¥3,130.00
+2.62%
Delayed · cached 15 min

Fair value analysis

6995
TOKAI RIKA CO.,LTD.
AutomobilesTransportation Equipment
¥3,130.00
Close used for this calculation
¥6,132.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability17/25
Returns15/25
Balance Sheet21/25
Efficiency25/25
Growth25/25
Strong
Quality radar
78Prof.17/25Ret.15/25Eff.25/25B.Sht21/25Growth25/25

Consensus fair value

¥6,132.05
Below FV
▲ +95.9% against the close used
Model range ¥1,987.76 – ¥12,352.97
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.

Educational data only. Not a recommendation to buy, sell or hold any security.