TOYOTA TSUSHO CORPORATION

8015 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥7,553.00
+1.66%
Delayed · cached 15 min

Fair value analysis

8015
TOYOTA TSUSHO CORPORATION
Consumer DiscretionaryWholesale Trade
¥7,553.00
Close used for this calculation
¥6,083.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability13/25
Returns10/25
Balance Sheet15/25
Efficiency11/25
Growth9/25
Average
Quality radar
49Prof.13/25Ret.10/25Eff.11/25B.Sht15/25Growth9/25

Consensus fair value

¥6,083.15
Above FV
▼ -19.5% against the close used
Model range ¥2,495.71 – ¥9,265.89
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¥2,495.71Fair value¥6,083.15Bull¥9,265.89
FairClose
52-week traded range
52W low ¥3,971.0052W high ¥7,707.00

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

Valuation summary

Trading above the consensus fair value

TOYOTA TSUSHO CORPORATION closed at ¥7,553.00, 24.2% above the consensus fair value of ¥6,083.15 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 21.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,587.63
-26.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,399.76
-55.0%
√(22.5 × EPS × BVPS)
EPS=350.95, BVPS=1463.76 · outside Graham range (P/E 21.5, P/B 5.2) — asset-light, treat as a rough floor
P/E Fair Value
¥7,019.00
-7.1%
EPS × 20x (sector P/E)
EPS=350.95, Sector P/E=20x
Peter Lynch (PEG)
¥4,783.45
-36.7%
EPS × Growth% (PEG = 1 is fair)
EPS=350.95, g=13.6%
EV/EBITDA
¥9,265.89
+22.7%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=722.34B
Dividend Discount (DDM)
¥6,485.01
-14.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=120.09, r=10%, g=8%
Book Value (P/B)
¥2,495.71
-67.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1463.76, ROE=12.8%, g=6%, r=10%
Reverse DCF
¥7,553.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 13.6%
Margin of Safety
¥4,001.60
-47.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5335.46, 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.