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¥128.27Fair value¥930.43Bull¥2,143.91
FairClose
52-week traded range
52W low ¥915.0052W high ¥1,424.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
TOHBU NETWORK CO.,LTD. closed at ¥1,218.00, 30.9% above the consensus fair value of ¥930.43 drawn from 9 valuation models.
Financial DNA score 49/100 — Average. P/E of 22.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥382.43
-68.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.4%, r=10%, tg=3%, n=10yr
Graham Number
¥2,143.91
+76.0%
√(22.5 × EPS × BVPS)
EPS=53.67, BVPS=3806.25
P/E Fair Value
¥1,073.40
-11.9%
EPS × 20x (sector P/E)
EPS=53.67, Sector P/E=20x
Peter Lynch (PEG)
¥128.27
-89.5%
EPS × Growth% (PEG = 1 is fair)
EPS=53.67, g=2.4%
EV/EBITDA
¥1,542.35
+26.6%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=796.49M
Dividend Discount (DDM)
¥268.76
-77.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.98, r=10%, g=2.4%
Book Value (P/B)
¥570.94
-53.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3806.25, ROE=1.5%, g=3%, r=10%
Reverse DCF
¥1,218.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.9% | Historical: 2.4%
Margin of Safety
¥899.94
-26.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1199.91, 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.