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¥741.00Fair value¥3,939.72Bull¥4,913.29
FairClose
52-week traded range
52W low ¥3,697.0052W high ¥5,823.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOPPAN Holdings Inc. closed at ¥4,725.00, 19.9% above the consensus fair value of ¥3,939.72 drawn from 9 valuation models.
Financial DNA score 35/100 — Average. P/E of 20.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,255.87
-9.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,913.29
+4.0%
√(22.5 × EPS × BVPS)
EPS=227.07, BVPS=4725
P/E Fair Value
¥4,541.40
-3.9%
EPS × 20x (sector P/E)
EPS=227.07, Sector P/E=20x
Peter Lynch (PEG)
¥3,369.72
-28.7%
EPS × Growth% (PEG = 1 is fair)
EPS=227.07, g=14.8%
EV/EBITDA
¥3,469.82
-26.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=146.33B
Dividend Discount (DDM)
¥741.00
-84.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=58.12, r=10%, g=2%
Book Value (P/B)
¥1,282.50
-72.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4725, ROE=4.9%, g=3%, r=10%
Reverse DCF
¥4,725.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.7% | Historical: -14.8%
Margin of Safety
¥3,427.64
-27.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4570.19, 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.