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¥828.60Fair value¥2,810.52Bull¥4,297.00
FairClose
52-week traded range
52W low ¥1,222.0052W high ¥1,834.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKYO RADIATOR MFG.CO.,LTD. closed at ¥1,540.00, 45.2% below the consensus fair value of ¥2,810.52 drawn from 8 valuation models.
Financial DNA score 69/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,521.20
-1.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,493.45
+126.8%
√(22.5 × EPS × BVPS)
EPS=214.85, BVPS=2524.59
P/E Fair Value
¥4,297.00
+179.0%
EPS × 20x (sector P/E)
EPS=214.85, Sector P/E=20x
EV/EBITDA
¥3,778.07
+145.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.58B
Dividend Discount (DDM)
¥828.60
-46.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=64.99, r=10%, g=2%
Book Value (P/B)
¥2,127.87
+38.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2524.59, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥1,540.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.1% | Historical: 0%
Margin of Safety
¥2,327.91
+51.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3103.88, 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.