Tokyo Kisen Co.,Ltd.
TSE Standard
¥880.00
+1.73%
Delayed · cached 15 min
Fair value analysis
9193
Tokyo Kisen Co.,Ltd.
¥880.00
Close used for this calculation
¥1,735.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Quality radar
Consensus fair value
¥1,735.47
Below FV▲ +97.2% against the close used
Model range ¥637.30 – ¥6,650.69
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¥637.30Fair value¥1,735.47Bull¥6,650.69
FairClose
52-week traded range
52W low ¥807.0052W high ¥1,350.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Tokyo Kisen Co.,Ltd. closed at ¥880.00, 49.3% below the consensus fair value of ¥1,735.47 drawn from 3 valuation models.
Financial DNA score 63/100 — Good. P/E of 1.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
EV/EBITDA
¥1,735.47
+97.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.89B
Dividend Discount (DDM)
¥637.30
-27.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=2%
Book Value (P/B)
¥6,650.69
+655.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2838.71, ROE=19.4%, g=3%, r=10%
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.