TOKYO THEATRES COMPANY,INCORPORATED

9633 TSE Real Estate Real Estate
TSE Standard
¥1,904.00
-0.05%
Delayed · cached 15 min

Fair value analysis

9633
TOKYO THEATRES COMPANY,INCORPORATED
Real EstateReal Estate
¥1,904.00
Close used for this calculation
¥1,587.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability9/25
Returns5/25
Balance Sheet10/25
Efficiency16/25
Growth4/25
Average
Quality radar
40Prof.9/25Ret.5/25Eff.16/25B.Sht10/25Growth4/25

Consensus fair value

¥1,587.66
Above FV
▼ -16.6% against the close used
Model range ¥121.89 – ¥2,604.13
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¥121.89Fair value¥1,587.66Bull¥2,604.13
FairClose
52-week traded range
52W low ¥1,386.0052W high ¥1,980.00

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

Valuation summary

Trading above the consensus fair value

TOKYO THEATRES COMPANY,INCORPORATED closed at ¥1,904.00, 19.9% above the consensus fair value of ¥1,587.66 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 15.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,526.11
-19.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,604.13
+36.8%
√(22.5 × EPS × BVPS)
EPS=121.89, BVPS=2472.73
P/E Fair Value
¥2,437.80
+28.0%
EPS × 20x (sector P/E)
EPS=121.89, Sector P/E=20x
Peter Lynch (PEG)
¥121.89
-93.6%
EPS × Growth% (PEG = 1 is fair)
EPS=121.89, g=1%
EV/EBITDA
¥391.81
-79.4%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=670.73M
Dividend Discount (DDM)
¥254.90
-86.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.99, r=10%, g=2%
Book Value (P/B)
¥777.14
-59.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2472.73, ROE=5.2%, g=3%, r=10%
Reverse DCF
¥1,904.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 1%
Margin of Safety
¥1,642.01
-13.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2189.35, 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.