TOHO HOLDINGS CO.,LTD.

8129 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥3,940.00
-0.30%
Delayed · cached 15 min

Fair value analysis

8129
TOHO HOLDINGS CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥3,940.00
Close used for this calculation
¥4,312.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability11/25
Returns8/25
Balance Sheet11/25
Efficiency20/25
Growth10/25
Good
Quality radar
50Prof.11/25Ret.8/25Eff.20/25B.Sht11/25Growth10/25

Consensus fair value

¥4,312.27
Near FV
▲ +9.4% against the close used
Model range ¥586.81 – ¥5,423.60
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¥586.81Fair value¥4,312.27Bull¥5,423.60
FairClose
52-week traded range
52W low ¥3,613.0052W high ¥5,688.00

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

Valuation summary

Trading close to the consensus fair value

TOHO HOLDINGS CO.,LTD. closed at ¥3,940.00, 8.6% below the consensus fair value of ¥4,312.27 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 14.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,540.78
-10.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
¥5,057.13
+28.4%
√(22.5 × EPS × BVPS)
EPS=271.18, BVPS=4191.49
P/E Fair Value
¥5,423.60
+37.7%
EPS × 20x (sector P/E)
EPS=271.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,811.48
-54.0%
EPS × Growth% (PEG = 1 is fair)
EPS=271.18, g=6.7%
EV/EBITDA
¥4,618.99
+17.2%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=22.66B
Dividend Discount (DDM)
¥5,304.63
+34.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=165.09, r=10%, g=6.7%
Book Value (P/B)
¥586.81
-85.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4191.49, ROE=6.6%, g=6%, r=10%
Reverse DCF
¥3,940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.8% | Historical: 6.7%
Margin of Safety
¥3,505.38
-11.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4673.84, 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.