TOHO LAMAC CO.,LTD.

7422 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥399.00
+1.01%
Delayed · cached 15 min

Fair value analysis

7422
TOHO LAMAC CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥399.00
Close used for this calculation
¥148.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability4/25
Returns0/25
Balance Sheet13/25
Efficiency5/25
Growth3/25
Weak
Quality radar
22Prof.4/25Ret.0/25Eff.5/25B.Sht13/25Growth3/25

Consensus fair value

¥148.74
Above FV
▼ -62.7% against the close used
Model range ¥64.47 – ¥261.97
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¥64.47Fair value¥148.74Bull¥261.97
FairClose
52-week traded range
52W low ¥353.0052W high ¥591.00

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

Valuation summary

Trading above the consensus fair value

TOHO LAMAC CO.,LTD. closed at ¥399.00, 168.3% above the consensus fair value of ¥148.74 drawn from 7 valuation models.

Financial DNA score 22/100 — Weak. P/E of 116.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥64.47
-83.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥261.97
-34.3%
√(22.5 × EPS × BVPS)
EPS=3.44, BVPS=886.67 · outside Graham range (P/E 116, P/B 0.5) — asset-light, treat as a rough floor
P/E Fair Value
¥68.80
-82.8%
EPS × 20x (sector P/E)
EPS=3.44, Sector P/E=20x
Dividend Discount (DDM)
¥145.50
-63.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=11.41, r=10%, g=2%
Book Value (P/B)
¥88.67
-77.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=886.67, ROE=1%, g=3%, r=10%
Reverse DCF
¥399.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 31.2% | Historical: 0%
Margin of Safety
¥98.81
-75.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=131.75, 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.