TOSEI CORPORATION

8923 TSE Real Estate Real Estate
TSE Prime
¥1,672.00
-0.48%
Delayed · cached 15 min

Fair value analysis

8923
TOSEI CORPORATION
Real EstateReal Estate
¥1,672.00
Close used for this calculation
¥2,924.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability23/25
Returns17/25
Balance Sheet7/25
Efficiency25/25
Growth25/25
Strong
Quality radar
72Prof.23/25Ret.17/25Eff.25/25B.Sht7/25Growth25/25

Consensus fair value

¥2,924.20
Below FV
▲ +74.9% against the close used
Model range ¥1,803.57 – ¥5,399.22
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¥1,803.57Fair value¥2,924.20Bull¥5,399.22
FairClose
52-week traded range
52W low ¥1,493.0052W high ¥1,864.00

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

Valuation summary

Trading below the consensus fair value

TOSEI CORPORATION closed at ¥1,672.00, 42.8% below the consensus fair value of ¥2,924.20 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. 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
¥3,020.62
+80.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,803.57
+7.9%
√(22.5 × EPS × BVPS)
EPS=152.18, BVPS=950
P/E Fair Value
¥3,043.60
+82.0%
EPS × 20x (sector P/E)
EPS=152.18, Sector P/E=20x
Peter Lynch (PEG)
¥3,305.35
+97.7%
EPS × Growth% (PEG = 1 is fair)
EPS=152.18, g=21.7%
EV/EBITDA
¥2,577.63
+54.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=22.34B
Dividend Discount (DDM)
¥5,399.22
+222.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=99.99, r=10%, g=8%
Book Value (P/B)
¥2,208.75
+32.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=950, ROE=15.3%, g=6%, r=10%
Reverse DCF
¥1,672.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 21.7%
Margin of Safety
¥1,966.95
+17.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2622.6, 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.