TOKYO KOKI CO.LTD.

7719 TSE Technology Precision Instruments
TSE Standard
¥481.00
-1.03%
Delayed · cached 15 min

Fair value analysis

7719
TOKYO KOKI CO.LTD.
TechnologyPrecision Instruments
¥481.00
Close used for this calculation
¥510.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability9/25
Returns4/25
Balance Sheet15/25
Efficiency6/25
Growth3/25
Weak
Quality radar
34Prof.9/25Ret.4/25Eff.6/25B.Sht15/25Growth3/25

Consensus fair value

¥510.54
Near FV
▲ +6.1% against the close used
Model range ¥44.34 – ¥1,011.30
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¥44.34Fair value¥510.54Bull¥1,011.30
FairClose
52-week traded range
52W low ¥244.0052W high ¥866.00

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

Valuation summary

Trading close to the consensus fair value

TOKYO KOKI CO.LTD. closed at ¥481.00, 5.8% below the consensus fair value of ¥510.54 drawn from 8 valuation models.

Financial DNA score 34/100 — Weak. P/E of 25.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,011.30
+110.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
¥317.40
-34.0%
√(22.5 × EPS × BVPS)
EPS=18.71, BVPS=239.3 · outside Graham range (P/E 25.7, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥374.20
-22.2%
EPS × 20x (sector P/E)
EPS=18.71, Sector P/E=20x
Peter Lynch (PEG)
¥44.34
-90.8%
EPS × Growth% (PEG = 1 is fair)
EPS=18.71, g=2.4%
EV/EBITDA
¥145.86
-69.7%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=196.7M
Book Value (P/B)
¥174.35
-63.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=239.3, ROE=8.1%, g=3%, r=10%
Reverse DCF
¥481.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.5% | Historical: 2.4%
Margin of Safety
¥425.73
-11.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=567.63, 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.