Tokyo Century Corporation

8439 TSE Financials Other Financing Business
TSE Prime
¥2,658.00
+0.62%
Delayed · cached 15 min

Fair value analysis

8439
Tokyo Century Corporation
FinancialsOther Financing Business
¥2,658.00
Close used for this calculation
¥4,194.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability19/25
Returns9/25
Balance Sheet8/25
Efficiency25/25
Growth25/25
Good
Quality radar
61Prof.19/25Ret.9/25Eff.25/25B.Sht8/25Growth25/25

Consensus fair value

¥4,194.80
Below FV
▲ +57.8% against the close used
Model range ¥2,520.52 – ¥5,005.21
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¥2,520.52Fair value¥4,194.80Bull¥5,005.21
FairClose
52-week traded range
52W low ¥1,784.5052W high ¥2,757.00

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

Valuation summary

Trading below the consensus fair value

Tokyo Century Corporation closed at ¥2,658.00, 36.6% below the consensus fair value of ¥4,194.80 drawn from 8 valuation models.

Financial DNA score 61/100 — Good. P/E of 11.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,522.00
+70.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,427.17
+28.9%
√(22.5 × EPS × BVPS)
EPS=227.82, BVPS=2291.38
P/E Fair Value
¥4,556.40
+71.4%
EPS × 20x (sector P/E)
EPS=227.82, Sector P/E=20x
Peter Lynch (PEG)
¥5,005.21
+88.3%
EPS × Growth% (PEG = 1 is fair)
EPS=227.82, g=22%
Dividend Discount (DDM)
¥4,320.31
+62.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.01, r=10%, g=8%
Book Value (P/B)
¥2,520.52
-5.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2291.38, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥2,658.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.2% | Historical: 22%
Margin of Safety
¥3,126.39
+17.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4168.52, 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.