TOKYO SANGYO CO.,LTD.

8070 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥975.00
+2.09%
Delayed · cached 15 min

Fair value analysis

8070
TOKYO SANGYO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥975.00
Close used for this calculation
¥2,243.24Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability15/25
Returns16/25
Balance Sheet7/25
Efficiency25/25
Growth22/25
Good
Quality radar
63Prof.15/25Ret.16/25Eff.25/25B.Sht7/25Growth22/25

Consensus fair value

¥2,243.24
Below FV
▲ +130.1% against the close used
Model range ¥1,182.55 – ¥3,265.98
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.

Educational data only. Not a recommendation to buy, sell or hold any security.