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¥1,182.55Fair value¥2,243.24Bull¥3,265.98
FairClose
52-week traded range
52W low ¥777.0052W high ¥1,121.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOKYO SANGYO CO.,LTD. closed at ¥975.00, 56.5% below the consensus fair value of ¥2,243.24 drawn from 9 valuation models.
Financial DNA score 63/100 — Good. P/E of 10.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,265.98
+235.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,446.56
+48.4%
√(22.5 × EPS × BVPS)
EPS=96.34, BVPS=965.35
P/E Fair Value
¥1,926.80
+97.6%
EPS × 20x (sector P/E)
EPS=96.34, Sector P/E=20x
Peter Lynch (PEG)
¥1,909.46
+95.8%
EPS × Growth% (PEG = 1 is fair)
EPS=96.34, g=19.8%
EV/EBITDA
¥2,235.64
+129.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.97B
Dividend Discount (DDM)
¥2,053.35
+110.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=38.03, r=10%, g=8%
Book Value (P/B)
¥1,182.55
+21.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=965.35, ROE=10.9%, g=6%, r=10%
Reverse DCF
¥975.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.1% | Historical: 19.8%
Margin of Safety
¥1,659.84
+70.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2213.11, 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.