Fujiya Co.,Ltd.

2211 TSE Consumer Staples Foods
TSE Prime
¥2,496.00
+0.08%
Delayed · cached 15 min

Fair value analysis

2211
Fujiya Co.,Ltd.
Consumer StaplesFoods
¥2,496.00
Close used for this calculation
¥1,785.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability10/25
Returns7/25
Balance Sheet8/25
Efficiency9/25
Growth9/25
Weak
Quality radar
34Prof.10/25Ret.7/25Eff.9/25B.Sht8/25Growth9/25

Consensus fair value

¥1,785.68
Above FV
▼ -28.5% against the close used
Model range ¥134.56 – ¥2,673.52
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¥134.56Fair value¥1,785.68Bull¥2,673.52
FairClose
52-week traded range
52W low ¥2,268.0052W high ¥2,680.00

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

Valuation summary

Trading above the consensus fair value

Fujiya Co.,Ltd. closed at ¥2,496.00, 39.8% above the consensus fair value of ¥1,785.68 drawn from 9 valuation models.

Financial DNA score 34/100 — Weak. P/E of 31.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,477.29
-40.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,043.52
-18.1%
√(22.5 × EPS × BVPS)
EPS=78.82, BVPS=2354.72 · outside Graham range (P/E 31.7, P/B 1.1) — asset-light, treat as a rough floor
P/E Fair Value
¥1,576.40
-36.8%
EPS × 20x (sector P/E)
EPS=78.82, Sector P/E=20x
Peter Lynch (PEG)
¥831.55
-66.7%
EPS × Growth% (PEG = 1 is fair)
EPS=78.82, g=10.6%
EV/EBITDA
¥2,673.52
+7.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.49B
Dividend Discount (DDM)
¥381.89
-84.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.95, r=10%, g=2%
Book Value (P/B)
¥134.56
-94.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2354.72, ROE=3.4%, g=3%, r=10%
Reverse DCF
¥2,496.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.3% | Historical: -10.6%
Margin of Safety
¥1,274.30
-48.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1699.07, 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.