TOKYO RADIATOR MFG.CO.,LTD.

7235 TSE Automobiles Transportation Equipment
TSE Standard
¥1,540.00
+1.18%
Delayed · cached 15 min

Fair value analysis

7235
TOKYO RADIATOR MFG.CO.,LTD.
AutomobilesTransportation Equipment
¥1,540.00
Close used for this calculation
¥2,810.52Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability6/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth13/25
Strong
Quality radar
69Prof.6/25Ret.15/25Eff.25/25B.Sht23/25Growth13/25

Consensus fair value

¥2,810.52
Below FV
▲ +82.5% against the close used
Model range ¥828.60 – ¥4,297.00
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.

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