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¥751.12Fair value¥1,067.35Bull¥1,375.77
FairClose
52-week traded range
52W low ¥525.5052W high ¥684.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Fuji Nihon Corporation closed at ¥674.00, 36.9% below the consensus fair value of ¥1,067.35 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥872.92
+29.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥876.17
+30.0%
√(22.5 × EPS × BVPS)
EPS=62.77, BVPS=543.55
P/E Fair Value
¥1,255.40
+86.3%
EPS × 20x (sector P/E)
EPS=62.77, Sector P/E=20x
Peter Lynch (PEG)
¥1,182.59
+75.5%
EPS × Growth% (PEG = 1 is fair)
EPS=62.77, g=18.8%
EV/EBITDA
¥1,225.05
+81.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.75B
Dividend Discount (DDM)
¥1,375.77
+104.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.48, r=10%, g=8%
Book Value (P/B)
¥876.47
+30.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=543.55, ROE=12.5%, g=6%, r=10%
Reverse DCF
¥674.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: 18.8%
Margin of Safety
¥751.12
+11.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1001.5, 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.