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¥2,704.10Fair value¥7,551.84Bull¥16,233.91
FairClose
52-week traded range
52W low ¥2,183.0052W high ¥3,260.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Furubayashi Shiko Co.,Ltd. closed at ¥3,210.00, 57.5% below the consensus fair value of ¥7,551.84 drawn from 9 valuation models.
Financial DNA score 67/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥12,058.07
+275.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,562.29
+135.6%
√(22.5 × EPS × BVPS)
EPS=285.05, BVPS=8916.67
P/E Fair Value
¥5,701.00
+77.6%
EPS × 20x (sector P/E)
EPS=285.05, Sector P/E=20x
Peter Lynch (PEG)
¥6,673.02
+107.9%
EPS × Growth% (PEG = 1 is fair)
EPS=285.05, g=23.4%
EV/EBITDA
¥16,233.91
+405.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.13B
Dividend Discount (DDM)
¥2,704.10
-15.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.08, r=10%, g=8%
Book Value (P/B)
¥2,942.50
-8.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=8916.67, ROE=3.3%, g=6%, r=10%
Reverse DCF
¥3,210.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.7% | Historical: 23.4%
Margin of Safety
¥6,330.34
+97.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8440.45, 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.