¥406.90
Below FV▲ +49.6% against the close used
Model range ¥75.24 – ¥529.70
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥75.24Fair value¥406.90Bull¥529.70
FairClose
52-week traded range
52W low ¥212.0052W high ¥435.00
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Tokyo Communications Group,Inc. closed at ¥272.00, 33.2% below the consensus fair value of ¥406.90 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 11.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥529.70
+94.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.3%, r=10%, tg=3%, n=10yr
Graham Number
¥197.73
-27.3%
√(22.5 × EPS × BVPS)
EPS=22.87, BVPS=75.98 · outside Graham range (P/E 11.9, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
¥457.40
+68.2%
EPS × 20x (sector P/E)
EPS=22.87, Sector P/E=20x
Peter Lynch (PEG)
¥75.24
-72.3%
EPS × Growth% (PEG = 1 is fair)
EPS=22.87, g=3.3%
EV/EBITDA
¥417.20
+53.4%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=431.37M
Book Value (P/B)
¥364.72
+34.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=75.98, ROE=35.5%, g=3.3%, r=10%
Reverse DCF
¥272.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.1% | Historical: 3.3%
Margin of Safety
¥296.21
+8.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=394.94, 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.