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¥2,305.88Fair value¥8,384.05Bull¥12,200.40
FairClose
52-week traded range
52W low ¥8,565.0052W high ¥20,920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOKYO SEIMITSU CO.,LTD. closed at ¥16,285.00, 94.2% above the consensus fair value of ¥8,384.05 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 26.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,082.78
-68.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.8%, r=10%, tg=3%, n=10yr
Graham Number
¥8,037.47
-50.6%
√(22.5 × EPS × BVPS)
EPS=610.02, BVPS=4706.65 · outside Graham range (P/E 26.7, P/B 3.5) — asset-light, treat as a rough floor
P/E Fair Value
¥12,200.40
-25.1%
EPS × 20x (sector P/E)
EPS=610.02, Sector P/E=20x
Peter Lynch (PEG)
¥2,305.88
-85.8%
EPS × Growth% (PEG = 1 is fair)
EPS=610.02, g=3.8%
EV/EBITDA
¥11,298.77
-30.6%
(EBITDA × 11.9x − Net Debt) ÷ Shares
EBITDA=39.32B
Dividend Discount (DDM)
¥4,374.59
-73.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=262.19, r=10%, g=3.8%
Book Value (P/B)
¥7,355.08
-54.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4706.65, ROE=13.5%, g=3.8%, r=10%
Reverse DCF
¥16,285.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11% | Historical: 3.8%
Margin of Safety
¥6,330.16
-61.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8440.22, 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.