TOHO CO.,LTD

9602 TSE Technology Information & Communication
TSE Prime
¥1,613.00
+0.37%
Delayed · cached 15 min

Fair value analysis

9602
TOHO CO.,LTD
TechnologyInformation & Communication
¥1,613.00
Close used for this calculation
¥1,498.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability19/25
Returns7/25
Balance Sheet21/25
Efficiency13/25
Growth14/25
Good
Quality radar
60Prof.19/25Ret.7/25Eff.13/25B.Sht21/25Growth14/25

Consensus fair value

¥1,498.54
Near FV
▼ -7.1% against the close used
Model range ¥674.64 – ¥5,940.36
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¥674.64Fair value¥1,498.54Bull¥5,940.36
FairClose
52-week traded range
52W low ¥1,199.0052W high ¥1,985.20

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

Valuation summary

Trading close to the consensus fair value

TOHO CO.,LTD closed at ¥1,613.00, 7.6% above the consensus fair value of ¥1,498.54 drawn from 9 valuation models.

Financial DNA score 60/100 — Good. P/E of 26.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,170.83
-27.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥918.98
-43.0%
√(22.5 × EPS × BVPS)
EPS=61.2, BVPS=613.31 · outside Graham range (P/E 26.4, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,224.00
-24.1%
EPS × 20x (sector P/E)
EPS=61.2, Sector P/E=20x
Peter Lynch (PEG)
¥919.84
-43.0%
EPS × Growth% (PEG = 1 is fair)
EPS=61.2, g=15%
EV/EBITDA
¥1,691.40
+4.9%
(EBITDA × 17.5x − Net Debt) ÷ Shares
EBITDA=81.76B
Dividend Discount (DDM)
¥5,940.36
+268.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110.01, r=10%, g=8%
Book Value (P/B)
¥674.64
-58.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=613.31, ROE=10.4%, g=6%, r=10%
Reverse DCF
¥1,613.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 15%
Margin of Safety
¥828.45
-48.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1104.6, 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.