TOSHO CO.,LTD.
TSE Standard
¥679.00
-1.02%
Delayed · cached 15 min
Fair value analysis
8920
TOSHO CO.,LTD.
¥679.00
Close used for this calculation
¥1,425.48Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Quality radar
Consensus fair value
¥1,425.48
Below FV▲ +109.9% against the close used
Model range ¥538.99 – ¥3,578.73
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¥538.99Fair value¥1,425.48Bull¥3,578.73
FairClose
52-week traded range
52W low ¥679.0052W high ¥966.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOSHO CO.,LTD. closed at ¥679.00, 52.4% below the consensus fair value of ¥1,425.48 drawn from 9 valuation models.
Financial DNA score 69/100 — Strong. P/E of 7.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,751.76
+305.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,494.91
+120.2%
√(22.5 × EPS × BVPS)
EPS=95.08, BVPS=1044.62
P/E Fair Value
¥1,901.60
+180.1%
EPS × 20x (sector P/E)
EPS=95.08, Sector P/E=20x
Peter Lynch (PEG)
¥949.85
+39.9%
EPS × Growth% (PEG = 1 is fair)
EPS=95.08, g=10%
EV/EBITDA
¥3,578.73
+427.1%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=9.74B
Dividend Discount (DDM)
¥538.99
-20.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=8%
Book Value (P/B)
¥940.15
+38.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1044.62, ROE=9.6%, g=6%, r=10%
Reverse DCF
¥679.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7.1% | Historical: 10%
Margin of Safety
¥1,537.07
+126.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2049.42, 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.