Furukawa Electric Co.,Ltd.

5801 TSE Metals Nonferrous Metals
TSE Prime
¥3,981.00
-1.07%
Delayed · cached 15 min

Fair value analysis

5801
Furukawa Electric Co.,Ltd.
MetalsNonferrous Metals
¥3,981.00
Close used for this calculation
¥12,094.31Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns21/25
Balance Sheet3/25
Efficiency25/25
Growth25/25
Strong
Quality radar
68Prof.19/25Ret.21/25Eff.25/25B.Sht3/25Growth25/25

Consensus fair value

¥12,094.31
Below FV
▲ +203.8% against the close used
Model range ¥11,350.63 – ¥30,905.10
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¥11,350.63Fair value¥12,094.31Bull¥30,905.10
FairClose
52-week traded range
52W low ¥869.5052W high ¥6,014.00

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

Valuation summary

Trading below the consensus fair value

Furukawa Electric Co.,Ltd. closed at ¥3,981.00, 67.1% below the consensus fair value of ¥12,094.31 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 3.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥20,447.86
+413.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥11,735.58
+194.8%
√(22.5 × EPS × BVPS)
EPS=1030.17, BVPS=5941.79
P/E Fair Value
¥20,603.40
+417.5%
EPS × 20x (sector P/E)
EPS=1030.17, Sector P/E=20x
Peter Lynch (PEG)
¥30,905.10
+676.3%
EPS × Growth% (PEG = 1 is fair)
EPS=1030.17, g=30%
EV/EBITDA
¥23,095.08
+480.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=107.07B
Dividend Discount (DDM)
¥11,350.63
+185.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=210.2, r=10%, g=8%
Book Value (P/B)
¥19,489.07
+389.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5941.79, ROE=19.1%, g=6%, r=10%
Reverse DCF
¥3,981.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 63.7%
Margin of Safety
¥13,196.71
+231.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=17595.61, 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.