TV TOKYO Holdings Corporation

9413 TSE Technology Information & Communication
TSE Prime
¥3,325.00
+0.30%
Delayed · cached 15 min

Fair value analysis

9413
TV TOKYO Holdings Corporation
TechnologyInformation & Communication
¥3,325.00
Close used for this calculation
¥6,105.92Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability11/25
Returns15/25
Balance Sheet21/25
Efficiency25/25
Growth16/25
Strong
Quality radar
72Prof.11/25Ret.15/25Eff.25/25B.Sht21/25Growth16/25

Consensus fair value

¥6,105.92
Below FV
▲ +83.6% against the close used
Model range ¥1,419.21 – ¥8,889.13
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¥1,419.21Fair value¥6,105.92Bull¥8,889.13
FairClose
52-week traded range
52W low ¥3,260.0052W high ¥5,050.00

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

Valuation summary

Trading below the consensus fair value

TV TOKYO Holdings Corporation closed at ¥3,325.00, 45.5% below the consensus fair value of ¥6,105.92 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥8,889.13
+167.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.3%, r=10%, tg=3%, n=10yr
Graham Number
¥5,137.53
+54.5%
√(22.5 × EPS × BVPS)
EPS=289.3, BVPS=4054.88
P/E Fair Value
¥5,786.00
+74.0%
EPS × 20x (sector P/E)
EPS=289.3, Sector P/E=20x
Peter Lynch (PEG)
¥1,831.27
-44.9%
EPS × Growth% (PEG = 1 is fair)
EPS=289.3, g=6.3%
EV/EBITDA
¥7,816.15
+135.1%
(EBITDA × 13.2x − Net Debt) ÷ Shares
EBITDA=16.21B
Dividend Discount (DDM)
¥2,899.67
-12.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.08, r=10%, g=6.3%
Book Value (P/B)
¥1,419.21
-57.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4054.88, ROE=7.4%, g=6%, r=10%
Reverse DCF
¥3,325.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: 6.3%
Margin of Safety
¥4,953.17
+49.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=6604.22, 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.