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¥1,287.46Fair value¥2,539.65Bull¥3,659.40
FairClose
52-week traded range
52W low ¥802.0052W high ¥2,492.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Fuller,Inc. closed at ¥918.00, 63.9% below the consensus fair value of ¥2,539.65 drawn from 8 valuation models.
Financial DNA score 80/100 — Exceptional. P/E of 7.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,150.36
+243.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,287.46
+40.2%
√(22.5 × EPS × BVPS)
EPS=121.98, BVPS=603.95
P/E Fair Value
¥2,439.60
+165.8%
EPS × 20x (sector P/E)
EPS=121.98, Sector P/E=20x
Peter Lynch (PEG)
¥3,659.40
+298.6%
EPS × Growth% (PEG = 1 is fair)
EPS=121.98, g=30%
EV/EBITDA
¥2,109.07
+129.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=207.78M
Book Value (P/B)
¥2,476.18
+169.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=603.95, ROE=22.4%, g=6%, r=10%
Reverse DCF
¥918.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.3% | Historical: 34%
Margin of Safety
¥1,719.36
+87.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2292.47, 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.