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¥1,861.15Fair value¥3,229.01Bull¥8,099.42
FairClose
52-week traded range
52W low ¥1,091.6752W high ¥1,446.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOHO Co.,Ltd. closed at ¥1,411.00, 56.3% below the consensus fair value of ¥3,229.01 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,837.02
+101.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,861.15
+31.9%
√(22.5 × EPS × BVPS)
EPS=142.93, BVPS=1077.1
P/E Fair Value
¥2,858.60
+102.6%
EPS × 20x (sector P/E)
EPS=142.93, Sector P/E=20x
Peter Lynch (PEG)
¥4,287.90
+203.9%
EPS × Growth% (PEG = 1 is fair)
EPS=142.93, g=30%
EV/EBITDA
¥5,464.23
+287.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.34B
Dividend Discount (DDM)
¥8,099.42
+474.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.99, r=10%, g=8%
Book Value (P/B)
¥2,154.20
+52.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1077.1, ROE=14%, g=6%, r=10%
Reverse DCF
¥1,411.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 92.3%
Margin of Safety
¥1,889.19
+33.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2518.92, 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.