TOYODA GOSEI CO.,LTD.

7282 TSE Automobiles Transportation Equipment
TSE Prime
¥5,149.00
+1.90%
Delayed · cached 15 min

Fair value analysis

7282
TOYODA GOSEI CO.,LTD.
AutomobilesTransportation Equipment
¥5,149.00
Close used for this calculation
¥10,907.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability19/25
Returns18/25
Balance Sheet18/25
Efficiency19/25
Growth23/25
Strong
Quality radar
74Prof.19/25Ret.18/25Eff.19/25B.Sht18/25Growth23/25

Consensus fair value

¥10,907.73
Below FV
▲ +111.8% against the close used
Model range ¥3,698.18 – ¥17,923.80
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¥3,698.18Fair value¥10,907.73Bull¥17,923.80
FairClose
52-week traded range
52W low ¥3,446.0052W high ¥5,581.00

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

Valuation summary

Trading below the consensus fair value

TOYODA GOSEI CO.,LTD. closed at ¥5,149.00, 52.8% below the consensus fair value of ¥10,907.73 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,742.74
+128.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,623.74
+9.2%
√(22.5 × EPS × BVPS)
EPS=494.11, BVPS=2844.75
P/E Fair Value
¥9,882.20
+91.9%
EPS × 20x (sector P/E)
EPS=494.11, Sector P/E=20x
Peter Lynch (PEG)
¥13,662.14
+165.3%
EPS × Growth% (PEG = 1 is fair)
EPS=494.11, g=27.7%
EV/EBITDA
¥17,923.80
+248.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=133.21B
Dividend Discount (DDM)
¥7,451.63
+44.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=137.99, r=10%, g=8%
Book Value (P/B)
¥3,698.18
-28.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2844.75, ROE=11.2%, g=6%, r=10%
Reverse DCF
¥5,149.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 27.7%
Margin of Safety
¥6,812.17
+32.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9082.89, 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.