FURUKAWA CO.,LTD.

5715 TSE Metals Nonferrous Metals
TSE Prime
¥4,045.00
-5.16%
Delayed · cached 15 min

Fair value analysis

5715
FURUKAWA CO.,LTD.
MetalsNonferrous Metals
¥4,045.00
Close used for this calculation
¥6,811.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability17/25
Returns11/25
Balance Sheet10/25
Efficiency23/25
Growth20/25
Good
Quality radar
61Prof.17/25Ret.11/25Eff.23/25B.Sht10/25Growth20/25

Consensus fair value

¥6,811.76
Below FV
▲ +68.4% against the close used
Model range ¥3,635.96 – ¥7,693.00
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¥3,635.96Fair value¥6,811.76Bull¥7,693.00
FairClose
52-week traded range
52W low ¥2,696.0052W high ¥6,600.00

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

Valuation summary

Trading below the consensus fair value

FURUKAWA CO.,LTD. closed at ¥4,045.00, 40.6% below the consensus fair value of ¥6,811.76 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 10.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,634.93
+88.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥6,271.74
+55.0%
√(22.5 × EPS × BVPS)
EPS=384.65, BVPS=4544.94
P/E Fair Value
¥7,693.00
+90.2%
EPS × 20x (sector P/E)
EPS=384.65, Sector P/E=20x
Peter Lynch (PEG)
¥7,119.87
+76.0%
EPS × Growth% (PEG = 1 is fair)
EPS=384.65, g=18.5%
EV/EBITDA
¥7,183.51
+77.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=16.44B
Dividend Discount (DDM)
¥4,324.91
+6.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.09, r=10%, g=8%
Book Value (P/B)
¥3,635.96
-10.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4544.94, ROE=9.2%, g=6%, r=10%
Reverse DCF
¥4,045.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.6% | Historical: 18.5%
Margin of Safety
¥5,399.92
+33.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7199.89, 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.