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¥664.90Fair value¥1,613.73Bull¥2,407.81
FairClose
52-week traded range
52W low ¥555.0052W high ¥809.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOLI Corporation closed at ¥697.00, 56.8% below the consensus fair value of ¥1,613.73 drawn from 9 valuation models.
Financial DNA score 73/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,421.24
+103.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,259.36
+80.7%
√(22.5 × EPS × BVPS)
EPS=76.86, BVPS=917.11
P/E Fair Value
¥1,537.20
+120.5%
EPS × 20x (sector P/E)
EPS=76.86, Sector P/E=20x
Peter Lynch (PEG)
¥2,305.80
+230.8%
EPS × Growth% (PEG = 1 is fair)
EPS=76.86, g=30%
EV/EBITDA
¥2,407.81
+245.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.33B
Dividend Discount (DDM)
¥1,836.73
+163.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=34.01, r=10%, g=8%
Book Value (P/B)
¥664.90
-4.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=917.11, ROE=8.9%, g=6%, r=10%
Reverse DCF
¥697.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.7% | Historical: 57.8%
Margin of Safety
¥1,054.45
+51.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1405.93, 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.