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¥1,145.55Fair value¥3,404.08Bull¥4,408.10
FairClose
52-week traded range
52W low ¥2,662.0052W high ¥8,932.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FUJI CORPORATION closed at ¥6,705.00, 97.0% above the consensus fair value of ¥3,404.08 drawn from 9 valuation models.
Financial DNA score 41/100 — Average. P/E of 37.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥3,350.98
-50.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,258.71
-51.4%
√(22.5 × EPS × BVPS)
EPS=178.79, BVPS=2639.76 · outside Graham range (P/E 37.5, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥3,575.80
-46.7%
EPS × 20x (sector P/E)
EPS=178.79, Sector P/E=20x
Peter Lynch (PEG)
¥1,281.92
-80.9%
EPS × Growth% (PEG = 1 is fair)
EPS=178.79, g=7.2%
EV/EBITDA
¥4,408.10
-34.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=38.79B
Dividend Discount (DDM)
¥1,145.55
-82.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=89.85, r=10%, g=2%
Book Value (P/B)
¥1,508.44
-77.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2639.76, ROE=7%, g=3%, r=10%
Reverse DCF
¥6,705.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: -7.2%
Margin of Safety
¥2,546.37
-62.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3395.16, 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.