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¥2,303.60Fair value¥4,925.39Bull¥6,820.13
FairClose
52-week traded range
52W low ¥4,405.0052W high ¥9,210.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOKYO KEIKI INC. closed at ¥6,550.00, 33.0% above the consensus fair value of ¥4,925.39 drawn from 8 valuation models.
Financial DNA score 48/100 — Average. P/E of 26.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,838.20
-26.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,901.47
-40.4%
√(22.5 × EPS × BVPS)
EPS=243.75, BVPS=2775.42 · outside Graham range (P/E 26.9, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
¥4,875.00
-25.6%
EPS × 20x (sector P/E)
EPS=243.75, Sector P/E=20x
Peter Lynch (PEG)
¥6,820.13
+4.1%
EPS × Growth% (PEG = 1 is fair)
EPS=243.75, g=28%
EV/EBITDA
¥6,444.49
-1.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.09B
Book Value (P/B)
¥2,303.60
-64.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2775.42, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥6,550.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.1% | Historical: 28%
Margin of Safety
¥3,403.67
-48.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4538.22, 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.