FAN Communications,Inc.
TSE Prime
¥382.00
-1.04%
Delayed · cached 15 min
Fair value analysis
2461
FAN Communications,Inc.
¥382.00
Close used for this calculation
¥406.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Quality radar
Consensus fair value
¥406.66
Near FV▲ +6.5% against the close used
Model range ¥107.78 – ¥584.48
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¥107.78Fair value¥406.66Bull¥584.48
FairClose
52-week traded range
52W low ¥382.0052W high ¥545.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
FAN Communications,Inc. closed at ¥382.00, 6.1% below the consensus fair value of ¥406.66 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 19.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥584.48
+53.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥343.25
-10.1%
√(22.5 × EPS × BVPS)
EPS=19.74, BVPS=265.28 · outside Graham range (P/E 19.4, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
¥394.80
+3.4%
EPS × 20x (sector P/E)
EPS=19.74, Sector P/E=20x
Peter Lynch (PEG)
¥107.78
-71.8%
EPS × Growth% (PEG = 1 is fair)
EPS=19.74, g=5.5%
EV/EBITDA
¥316.03
-17.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.09B
Dividend Discount (DDM)
¥344.34
-9.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.01, r=10%, g=2%
Book Value (P/B)
¥165.23
-56.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=265.28, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥382.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: -5.5%
Margin of Safety
¥330.63
-13.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=440.84, 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.