toridori Inc.

9337 TSE Industrials Services
TSE Growth
¥1,417.00
-1.53%
Delayed · cached 15 min

Fair value analysis

9337
toridori Inc.
IndustrialsServices
¥1,417.00
Close used for this calculation
¥2,075.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability6/25
Returns23/25
Balance Sheet9/25
Efficiency18/25
Growth8/25
Good
Quality radar
56Prof.6/25Ret.23/25Eff.18/25B.Sht9/25Growth8/25

Consensus fair value

¥2,075.49
Below FV
▲ +46.5% against the close used
Model range ¥1,282.20 – ¥2,660.80
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¥1,282.20Fair value¥2,075.49Bull¥2,660.80
FairClose
52-week traded range
52W low ¥1,325.0052W high ¥3,545.00

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

Valuation summary

Trading below the consensus fair value

toridori Inc. closed at ¥1,417.00, 31.7% below the consensus fair value of ¥2,075.49 drawn from 7 valuation models.

Financial DNA score 56/100 — Good. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,137.67
+50.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,282.20
-9.5%
√(22.5 × EPS × BVPS)
EPS=133.04, BVPS=549.22 · outside Graham range (P/E 10.7, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,660.80
+87.8%
EPS × 20x (sector P/E)
EPS=133.04, Sector P/E=20x
EV/EBITDA
¥1,769.83
+24.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=768.33M
Book Value (P/B)
¥1,890.90
+33.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=549.22, ROE=27.1%, g=3%, r=10%
Reverse DCF
¥1,417.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: 0%
Margin of Safety
¥1,520.17
+7.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2026.89, 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.