TOKYU CORPORATION

9005 TSE Industrials Land Transportation
TSE Prime
¥1,672.00
+0.24%
Delayed · cached 15 min

Fair value analysis

9005
TOKYU CORPORATION
IndustrialsLand Transportation
¥1,672.00
Close used for this calculation
¥2,979.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability25/25
Returns18/25
Balance Sheet2/25
Efficiency23/25
Growth23/25
Strong
Quality radar
68Prof.25/25Ret.18/25Eff.23/25B.Sht2/25Growth23/25

Consensus fair value

¥2,979.92
Below FV
▲ +78.2% against the close used
Model range ¥1,607.69 – ¥4,567.50
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¥1,607.69Fair value¥2,979.92Bull¥4,567.50
FairClose
52-week traded range
52W low ¥1,597.0052W high ¥1,999.00

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

Valuation summary

Trading below the consensus fair value

TOKYU CORPORATION closed at ¥1,672.00, 43.9% below the consensus fair value of ¥2,979.92 drawn from 9 valuation models.

Financial DNA score 68/100 — 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
¥3,022.01
+80.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,346.77
+40.4%
√(22.5 × EPS × BVPS)
EPS=152.25, BVPS=1607.69
P/E Fair Value
¥3,045.00
+82.1%
EPS × 20x (sector P/E)
EPS=152.25, Sector P/E=20x
Peter Lynch (PEG)
¥4,567.50
+173.2%
EPS × Growth% (PEG = 1 is fair)
EPS=152.25, g=30%
EV/EBITDA
¥3,884.65
+132.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=191.74B
Dividend Discount (DDM)
¥1,616.16
-3.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.93, r=10%, g=8%
Book Value (P/B)
¥1,607.69
-3.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1607.69, ROE=10%, 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: 77.5%
Margin of Safety
¥2,103.45
+25.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2804.59, 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.