¥553.02
Above FV▼ -42.5% against the close used
Model range ¥223.82 – ¥959.46
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear¥223.82Fair value¥553.02Bull¥959.46
FairClose
52-week traded range
52W low ¥822.0052W high ¥1,569.00
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Fuji Die Co.,Ltd. closed at ¥961.00, 73.8% above the consensus fair value of ¥553.02 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 33.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
¥313.35
-67.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥826.00
-14.0%
√(22.5 × EPS × BVPS)
EPS=29.03, BVPS=1044.57 · outside Graham range (P/E 33.1, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
¥580.60
-39.6%
EPS × 20x (sector P/E)
EPS=29.03, Sector P/E=20x
Peter Lynch (PEG)
¥223.82
-76.7%
EPS × Growth% (PEG = 1 is fair)
EPS=29.03, g=7.7%
EV/EBITDA
¥959.46
-0.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.9B
Dividend Discount (DDM)
¥509.71
-47.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.98, r=10%, g=2%
Book Value (P/B)
¥292.48
-69.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1044.57, ROE=2.8%, g=3%, r=10%
Reverse DCF
¥961.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.9% | Historical: -7.7%
Margin of Safety
¥429.99
-55.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=573.32, 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.