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¥215.47Fair value¥754.59Bull¥1,316.40
FairClose
52-week traded range
52W low ¥563.0052W high ¥920.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Tokai Tokyo Financial Holdings,Inc. closed at ¥889.00, 17.8% above the consensus fair value of ¥754.59 drawn from 8 valuation models.
Financial DNA score 50/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥215.47
-75.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,069.97
+20.4%
√(22.5 × EPS × BVPS)
EPS=65.82, BVPS=773.04
P/E Fair Value
¥1,316.40
+48.1%
EPS × 20x (sector P/E)
EPS=65.82, Sector P/E=20x
Peter Lynch (PEG)
¥391.63
-55.9%
EPS × Growth% (PEG = 1 is fair)
EPS=65.82, g=6%
Dividend Discount (DDM)
¥1,307.03
+47.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.96, r=10%, g=6%
Book Value (P/B)
¥543.99
-38.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=773.04, ROE=8.8%, g=6%, r=10%
Reverse DCF
¥889.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.8% | Historical: 6%
Margin of Safety
¥650.46
-26.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=867.28, 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.