TOMITA CO.LTD.

8147 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,418.00
+1.29%
Delayed · cached 15 min

Fair value analysis

8147
TOMITA CO.LTD.
Consumer DiscretionaryWholesale Trade
¥1,418.00
Close used for this calculation
¥2,121.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability11/25
Returns8/25
Balance Sheet18/25
Efficiency23/25
Growth14/25
Good
Quality radar
60Prof.11/25Ret.8/25Eff.23/25B.Sht18/25Growth14/25

Consensus fair value

¥2,121.38
Below FV
▲ +49.6% against the close used
Model range ¥1,020.27 – ¥6,704.13
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¥1,020.27Fair value¥2,121.38Bull¥6,704.13
FairClose
52-week traded range
52W low ¥1,150.0052W high ¥1,518.00

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

Valuation summary

Trading below the consensus fair value

TOMITA CO.LTD. closed at ¥1,418.00, 33.2% below the consensus fair value of ¥2,121.38 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,704.13
+372.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,683.57
+89.3%
√(22.5 × EPS × BVPS)
EPS=128.66, BVPS=2487.72
P/E Fair Value
¥2,573.20
+81.5%
EPS × 20x (sector P/E)
EPS=128.66, Sector P/E=20x
Peter Lynch (PEG)
¥1,020.27
-28.0%
EPS × Growth% (PEG = 1 is fair)
EPS=128.66, g=7.9%
EV/EBITDA
¥2,026.75
+42.9%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=759.05M
Dividend Discount (DDM)
¥1,249.50
-11.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=23.96, r=10%, g=7.9%
Book Value (P/B)
¥1,318.49
-7.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2487.72, ROE=5.3%, g=6%, r=10%
Reverse DCF
¥1,418.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 7.9%
Margin of Safety
¥2,990.23
+110.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3986.97, 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.