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¥686.99Fair value¥2,620.57Bull¥10,981.65
FairClose
52-week traded range
52W low ¥1,315.0052W high ¥1,997.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOMATO BANK,LTD. closed at ¥1,929.00, 26.4% below the consensus fair value of ¥2,620.57 drawn from 8 valuation models.
Financial DNA score 44/100 — Average. P/E of 12.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥10,981.65
+469.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.4%, r=10%, tg=3%, n=10yr
Graham Number
¥3,801.47
+97.1%
√(22.5 × EPS × BVPS)
EPS=156.49, BVPS=4104.26
P/E Fair Value
¥3,129.80
+62.2%
EPS × 20x (sector P/E)
EPS=156.49, Sector P/E=20x
Peter Lynch (PEG)
¥686.99
-64.4%
EPS × Growth% (PEG = 1 is fair)
EPS=156.49, g=4.4%
Dividend Discount (DDM)
¥929.67
-51.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.96, r=10%, g=4.4%
Book Value (P/B)
¥1,424.18
-26.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4104.26, ROE=3.5%, g=4.4%, r=10%
Reverse DCF
¥1,929.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.6% | Historical: 4.4%
Margin of Safety
¥4,478.23
+132.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5970.97, 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.