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¥129.60Fair value¥4,051.26Bull¥6,198.37
FairClose
52-week traded range
52W low ¥3,085.0052W high ¥4,730.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
FUJI OIL CO.,LTD. closed at ¥4,372.00, 7.9% above the consensus fair value of ¥4,051.26 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 33.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,198.37
+41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,896.09
-33.8%
√(22.5 × EPS × BVPS)
EPS=129.6, BVPS=2876.32 · outside Graham range (P/E 33.7, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,592.00
-40.7%
EPS × 20x (sector P/E)
EPS=129.6, Sector P/E=20x
Peter Lynch (PEG)
¥129.60
-97.0%
EPS × Growth% (PEG = 1 is fair)
EPS=129.6, g=1%
EV/EBITDA
¥3,572.79
-18.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=51.18B
Dividend Discount (DDM)
¥663.34
-84.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=52.03, r=10%, g=2%
Book Value (P/B)
¥821.80
-81.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2876.32, ROE=5%, g=3%, r=10%
Reverse DCF
¥4,372.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: -1%
Margin of Safety
¥2,921.62
-33.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3895.49, 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.