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¥244.92Fair value¥434.14Bull¥720.40
FairClose
52-week traded range
52W low ¥316.0052W high ¥623.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FUJITA CORPORATION Co.,Ltd. closed at ¥490.00, 12.9% above the consensus fair value of ¥434.14 drawn from 7 valuation models.
Financial DNA score 43/100 — Average. P/E of 13.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥272.04
-44.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥244.92
-50.0%
√(22.5 × EPS × BVPS)
EPS=36.02, BVPS=74.02 · outside Graham range (P/E 13.6, P/B 6.6) — asset-light, treat as a rough floor
P/E Fair Value
¥720.40
+47.0%
EPS × 20x (sector P/E)
EPS=36.02, Sector P/E=20x
EV/EBITDA
¥342.66
-30.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=302.34M
Book Value (P/B)
¥420.85
-14.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=74.02, ROE=42.8%, g=3%, r=10%
Reverse DCF
¥490.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 0%
Margin of Safety
¥309.34
-36.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=412.45, 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.