TSUKAMOTO CORPORATION CO.,LTD.

8025 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,301.00
+0.08%
Delayed · cached 15 min

Fair value analysis

8025
TSUKAMOTO CORPORATION CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,301.00
Close used for this calculation
¥880.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
21/100
Profitability4/25
Returns1/25
Balance Sheet7/25
Efficiency9/25
Growth3/25
Weak
Quality radar
21Prof.4/25Ret.1/25Eff.9/25B.Sht7/25Growth3/25

Consensus fair value

¥880.09
Above FV
▼ -32.4% against the close used
Model range ¥383.18 – ¥2,003.49
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¥383.18Fair value¥880.09Bull¥2,003.49
FairClose
52-week traded range
52W low ¥1,191.0052W high ¥1,431.00

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

Valuation summary

Trading above the consensus fair value

TSUKAMOTO CORPORATION CO.,LTD. closed at ¥1,301.00, 47.8% above the consensus fair value of ¥880.09 drawn from 7 valuation models.

Financial DNA score 21/100 — Weak. P/E of 29.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥822.42
-36.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,003.49
+54.0%
√(22.5 × EPS × BVPS)
EPS=43.88, BVPS=4065.63
P/E Fair Value
¥877.60
-32.5%
EPS × 20x (sector P/E)
EPS=43.88, Sector P/E=20x
Dividend Discount (DDM)
¥383.18
-70.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.05, r=10%, g=2%
Book Value (P/B)
¥447.22
-65.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4065.63, ROE=1.1%, g=3%, r=10%
Reverse DCF
¥1,301.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 0%
Margin of Safety
¥925.88
-28.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1234.5, 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.