T · 9193.T
Tokyo Kisen Co.,Ltd.
- Sector
- Industrials · Marine Shipping
- Headquarters
- Yokohama-shi 231-0023
- Website
- tokyokisen.co.jp
Price · as of 2025-03-31
$1,035.00
Market cap 13.09B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,438.67 | +39% |
| Intrinsic Value(DCF) | $722.95 | -30.15% |
| Graham-Dodd Method(GD) | $3,114.55 | +200.92% |
| Graham Formula(GF) | $923.66 | -10.76% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $516.30 | ||||
| 2021 | $517.26 | $978.11 | $861.53 | $1,710.19 | $71.56 |
| 2022 | $441.00 | $713.32 | $564.82 | $1,786.37 | $0.00 |
| 2023 | $524.57 | $1,029.79 | $658.93 | $2,142.88 | $772.31 |
| 2024 | $553.65 | $1,196.31 | $463.11 | $2,159.53 | $765.45 |
| 2025 | $945.00 | $1,438.67 | $576.09 | $3,114.55 | $923.65 |
AI valuation
Our deep-learning model estimates Tokyo Kisen Co.,Ltd.'s (9193.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,438.67
- Current price
- $1,035.00
- AI upside
- +39%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$722.95
-30.15% upside
Graham-Dodd
$3,114.55
+200.92% upside
Graham Formula
$923.66
-10.76% upside
About Tokyo Kisen Co.,Ltd.
Tokyo Kisen Co.,Ltd. engages in the tugboat business in Japan and internationally. The company operates through Tugboat, Passenger Ship, and Store and Restaurant segments. The company provides harbor tug services, including assisting in berthing and docking operations of vessels; escort tug services, such as safeguarding the route of vessels carrying hazardous materials, as well as pilot boat services; emergency support and disaster prevention services comprising ship rescue, watch boat, oil spill recovery, fire extinguishing, and lifesaving services; and crew transfer and vessel services. It also offers marine logistics support services, which include mooring boat and patrol boat services; and passenger services consisting of sightseeing boats under the Marine Shuttle, Marine Rouge, and Sea Bus names, as well as provides car ferry services. The company was incorporated in 1947 and is headquartered in Yokohama-shi, Japan.
- CEO
- Hiroyuki Saito
- Employees
- 483
- Beta
- 0.34
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($722.95 ÷ $1,035.00) − 1 = -30.15% (DCF, example).