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¥956.43Fair value¥2,665.94Bull¥3,689.03
FairClose
52-week traded range
52W low ¥1,591.6752W high ¥4,895.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
FUSO CHEMICAL CO.,LTD. closed at ¥2,800.00, 5.0% above the consensus fair value of ¥2,665.94 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 20.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,929.82
+4.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,835.38
-34.5%
√(22.5 × EPS × BVPS)
EPS=135.28, BVPS=1106.72 · outside Graham range (P/E 20.7, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,705.60
-3.4%
EPS × 20x (sector P/E)
EPS=135.28, Sector P/E=20x
Peter Lynch (PEG)
¥956.43
-65.8%
EPS × Growth% (PEG = 1 is fair)
EPS=135.28, g=7.1%
EV/EBITDA
¥3,689.03
+31.8%
(EBITDA × 13.5x − Net Debt) ÷ Shares
EBITDA=29.79B
Dividend Discount (DDM)
¥2,997.96
+7.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=82.04, r=10%, g=7.1%
Book Value (P/B)
¥1,920.16
-31.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1106.72, ROE=12.9%, g=6%, r=10%
Reverse DCF
¥2,800.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.6% | Historical: 7.1%
Margin of Safety
¥1,867.70
-33.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2490.27, 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.