Fujibo Holdings,Inc.

3104 TSE Textiles Textiles and Apparels
TSE Prime
¥3,215.00
-2.87%
Delayed · cached 15 min

Fair value analysis

3104
Fujibo Holdings,Inc.
TextilesTextiles and Apparels
¥3,215.00
Close used for this calculation
¥3,054.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability15/25
Returns13/25
Balance Sheet16/25
Efficiency18/25
Growth8/25
Good
Quality radar
62Prof.15/25Ret.13/25Eff.18/25B.Sht16/25Growth8/25

Consensus fair value

¥3,054.72
Near FV
▼ -5.0% against the close used
Model range ¥985.68 – ¥4,697.89
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.

Educational data only. Not a recommendation to buy, sell or hold any security.