FUJIMI INCORPORATED

5384 TSE Materials Glass and Ceramics Products
TSE Prime
¥3,175.00
-3.79%
Delayed · cached 15 min

Fair value analysis

5384
FUJIMI INCORPORATED
MaterialsGlass and Ceramics Products
¥3,175.00
Close used for this calculation
¥2,021.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability10/25
Returns7/25
Balance Sheet13/25
Efficiency11/25
Growth4/25
Average
Quality radar
41Prof.10/25Ret.7/25Eff.11/25B.Sht13/25Growth4/25

Consensus fair value

¥2,021.45
Above FV
▼ -36.3% against the close used
Model range ¥122.12 – ¥2,442.40
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¥122.12Fair value¥2,021.45Bull¥2,442.40
FairClose
52-week traded range
52W low ¥2,116.0052W high ¥5,090.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

FUJIMI INCORPORATED closed at ¥3,175.00, 57.1% above the consensus fair value of ¥2,021.45 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 26.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,288.84
-27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,761.99
-44.5%
√(22.5 × EPS × BVPS)
EPS=122.12, BVPS=1129.89 · outside Graham range (P/E 26, P/B 2.8) — asset-light, treat as a rough floor
P/E Fair Value
¥2,442.40
-23.1%
EPS × 20x (sector P/E)
EPS=122.12, Sector P/E=20x
Peter Lynch (PEG)
¥122.12
-96.2%
EPS × Growth% (PEG = 1 is fair)
EPS=122.12, g=1%
EV/EBITDA
¥1,964.52
-38.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=16.19B
Dividend Discount (DDM)
¥955.36
-69.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=74.93, r=10%, g=2%
Book Value (P/B)
¥1,344.57
-57.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1129.89, ROE=11.3%, g=3%, r=10%
Reverse DCF
¥3,175.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.7% | Historical: -1%
Margin of Safety
¥1,623.31
-48.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2164.41, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.