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¥469.18Fair value¥1,093.77Bull¥1,749.27
FairClose
52-week traded range
52W low ¥1,469.0052W high ¥1,687.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FUJICCO CO.,LTD. closed at ¥1,617.00, 47.8% above the consensus fair value of ¥1,093.77 drawn from 9 valuation models.
Financial DNA score 39/100 — Average. P/E of 32.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥940.50
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,663.18
+2.9%
√(22.5 × EPS × BVPS)
EPS=50.18, BVPS=2450
P/E Fair Value
¥1,003.60
-37.9%
EPS × 20x (sector P/E)
EPS=50.18, Sector P/E=20x
Peter Lynch (PEG)
¥469.18
-71.0%
EPS × Growth% (PEG = 1 is fair)
EPS=50.18, g=9.4%
EV/EBITDA
¥1,749.27
+8.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=4.98B
Dividend Discount (DDM)
¥585.52
-63.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.92, r=10%, g=2%
Book Value (P/B)
¥514.50
-68.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2450, ROE=2.1%, g=3%, r=10%
Reverse DCF
¥1,617.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.6% | Historical: -9.4%
Margin of Safety
¥901.82
-44.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1202.43, 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.