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¥262.63Fair value¥1,963.25Bull¥4,857.84
FairClose
52-week traded range
52W low ¥1,053.5052W high ¥1,416.25
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
TOHO GAS CO.,LTD. closed at ¥1,300.00, 33.8% below the consensus fair value of ¥1,963.25 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 15.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,662.55
+27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,573.13
+21.0%
√(22.5 × EPS × BVPS)
EPS=83.76, BVPS=1313.13
P/E Fair Value
¥1,675.20
+28.9%
EPS × 20x (sector P/E)
EPS=83.76, Sector P/E=20x
Peter Lynch (PEG)
¥1,627.46
+25.2%
EPS × Growth% (PEG = 1 is fair)
EPS=83.76, g=19.4%
EV/EBITDA
¥2,954.60
+127.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=70.16B
Dividend Discount (DDM)
¥4,857.84
+273.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.96, r=10%, g=8%
Book Value (P/B)
¥262.63
-79.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1313.13, ROE=6.8%, g=6%, r=10%
Reverse DCF
¥1,300.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 19.4%
Margin of Safety
¥1,227.72
-5.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1636.96, 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.