TOYO WHARF & WAREHOUSE CO.,LTD.

9351 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥1,930.00
-0.41%
Delayed · cached 15 min

Fair value analysis

9351
TOYO WHARF & WAREHOUSE CO.,LTD.
IndustrialsWarehousing and Harbor Transportation Service
¥1,930.00
Close used for this calculation
¥3,509.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability11/25
Returns15/25
Balance Sheet7/25
Efficiency25/25
Growth16/25
Good
Quality radar
58Prof.11/25Ret.15/25Eff.25/25B.Sht7/25Growth16/25

Consensus fair value

¥3,509.33
Below FV
▲ +81.8% against the close used
Model range ¥1,345.62 – ¥4,416.16
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¥1,345.62Fair value¥3,509.33Bull¥4,416.16
FairClose
52-week traded range
52W low ¥1,541.0052W high ¥2,084.00

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

Valuation summary

Trading below the consensus fair value

TOYO WHARF & WAREHOUSE CO.,LTD. closed at ¥1,930.00, 45.0% below the consensus fair value of ¥3,509.33 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 9.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,499.72
+81.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
¥4,408.96
+128.4%
√(22.5 × EPS × BVPS)
EPS=201.44, BVPS=4288.89
P/E Fair Value
¥4,028.80
+108.7%
EPS × 20x (sector P/E)
EPS=201.44, Sector P/E=20x
Peter Lynch (PEG)
¥1,345.62
-30.3%
EPS × Growth% (PEG = 1 is fair)
EPS=201.44, g=6.7%
EV/EBITDA
¥4,416.16
+128.8%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=3.66B
Dividend Discount (DDM)
¥2,573.65
+33.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.1, r=10%, g=6.7%
Book Value (P/B)
¥2,187.33
+13.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4288.89, ROE=5.1%, g=6%, r=10%
Reverse DCF
¥1,930.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.9% | Historical: 6.7%
Margin of Safety
¥2,984.37
+54.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3979.16, 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.