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¥395.51Fair value¥2,095.62Bull¥2,997.27
FairClose
52-week traded range
52W low ¥1,113.0052W high ¥1,357.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUJI UNITED HOLDINGS COMPANY,LTD. closed at ¥1,320.00, 37.0% below the consensus fair value of ¥2,095.62 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 12.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,319.04
+75.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,915.49
+45.1%
√(22.5 × EPS × BVPS)
EPS=109.95, BVPS=1483.15
P/E Fair Value
¥2,199.00
+66.6%
EPS × 20x (sector P/E)
EPS=109.95, Sector P/E=20x
EV/EBITDA
¥2,997.27
+127.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.22B
Dividend Discount (DDM)
¥395.51
-70.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.02, r=10%, g=2%
Book Value (P/B)
¥953.45
-27.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1483.15, ROE=7.5%, g=3%, r=10%
Reverse DCF
¥1,320.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: 0%
Margin of Safety
¥1,608.38
+21.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2144.51, 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.