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¥1,525.58Fair value¥3,486.41Bull¥4,217.07
FairClose
52-week traded range
52W low ¥1,534.0052W high ¥2,297.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUJITA ENGINEERING CO.,LTD. closed at ¥2,268.00, 34.9% below the consensus fair value of ¥3,486.41 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,761.74
+65.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥3,182.56
+40.3%
√(22.5 × EPS × BVPS)
EPS=200.47, BVPS=2245.54
P/E Fair Value
¥4,009.40
+76.8%
EPS × 20x (sector P/E)
EPS=200.47, Sector P/E=20x
Peter Lynch (PEG)
¥1,525.58
-32.7%
EPS × Growth% (PEG = 1 is fair)
EPS=200.47, g=7.6%
EV/EBITDA
¥4,217.07
+85.9%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=2.83B
Dividend Discount (DDM)
¥3,380.07
+49.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=75.07, r=10%, g=7.6%
Book Value (P/B)
¥1,846.96
-18.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2245.54, ROE=9.3%, g=6%, r=10%
Reverse DCF
¥2,268.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 7.6%
Margin of Safety
¥2,738.42
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3651.23, 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.