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¥985.68Fair value¥3,054.72Bull¥4,697.89
FairClose
52-week traded range
52W low ¥2,116.6752W high ¥4,490.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Fujibo Holdings,Inc. closed at ¥3,215.00, 5.2% above the consensus fair value of ¥3,054.72 drawn from 9 valuation models.
Financial DNA score 62/100 — 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
¥2,762.78
-14.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,390.82
-25.6%
√(22.5 × EPS × BVPS)
EPS=165.94, BVPS=1530.95 · outside Graham range (P/E 19.4, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
¥3,318.80
+3.2%
EPS × 20x (sector P/E)
EPS=165.94, Sector P/E=20x
Peter Lynch (PEG)
¥985.68
-69.3%
EPS × Growth% (PEG = 1 is fair)
EPS=165.94, g=5.9%
EV/EBITDA
¥4,376.10
+36.1%
(EBITDA × 13x − Net Debt) ÷ Shares
EBITDA=11.43B
Dividend Discount (DDM)
¥4,697.89
+46.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=180.04, r=10%, g=5.9%
Book Value (P/B)
¥2,021.16
-37.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1530.95, ROE=11.3%, g=5.9%, r=10%
Reverse DCF
¥3,215.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 5.9%
Margin of Safety
¥2,118.10
-34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2824.13, 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.