Fujisan Magazine Service Co.,Ltd.

3138 TSE Consumer Discretionary Retail Trade
TSE Standard
¥1,124.00
-0.53%
Delayed · cached 15 min

Fair value analysis

3138
Fujisan Magazine Service Co.,Ltd.
Consumer Discretionary›Retail Trade
¥1,124.00
Close used for this calculation
¥1,191.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability14/25
Returns6/25
Balance Sheet13/25
Efficiency9/25
Growth17/25
Average
Quality radar
42Prof.14/25Ret.6/25Eff.9/25B.Sht13/25Growth17/25

Consensus fair value

¥1,191.79
Near FV
▲ +6.0% against the close used
Model range ¥31.28 – ¥2,177.88
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¥31.28Fair value¥1,191.79Bull¥2,177.88
FairClose
52-week traded range
52W low ¥860.0052W high ¥1,199.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading close to the consensus fair value

Fujisan Magazine Service Co.,Ltd. closed at ¥1,124.00, 5.7% below the consensus fair value of ¥1,191.79 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 46.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,177.88
+93.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥627.67
-44.2%
√(22.5 × EPS × BVPS)
EPS=23.99, BVPS=729.87 · outside Graham range (P/E 46.9, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥479.80
-57.3%
EPS × 20x (sector P/E)
EPS=23.99, Sector P/E=20x
Peter Lynch (PEG)
¥719.70
-36.0%
EPS × Growth% (PEG = 1 is fair)
EPS=23.99, g=30%
EV/EBITDA
¥1,308.32
+16.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=477.06M
Dividend Discount (DDM)
¥382.64
-66.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=2%
Book Value (P/B)
¥31.28
-97.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=729.87, ROE=3.3%, g=3%, r=10%
Reverse DCF
¥1,124.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.6% | Historical: -30.9%
Margin of Safety
¥821.34
-26.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1095.12, 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.