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¥399.94Fair value¥1,771.44Bull¥2,548.73
FairClose
52-week traded range
52W low ¥1,017.0052W high ¥1,437.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FURYU CORPORATION closed at ¥1,434.00, 19.0% below the consensus fair value of ¥1,771.44 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 18.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,548.73
+77.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,248.74
-12.9%
√(22.5 × EPS × BVPS)
EPS=77.81, BVPS=890.68 · outside Graham range (P/E 18.4, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥1,556.20
+8.5%
EPS × 20x (sector P/E)
EPS=77.81, Sector P/E=20x
Peter Lynch (PEG)
¥399.94
-72.1%
EPS × Growth% (PEG = 1 is fair)
EPS=77.81, g=5.1%
EV/EBITDA
¥2,124.24
+48.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=5.63B
Dividend Discount (DDM)
¥510.11
-64.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.01, r=10%, g=2%
Book Value (P/B)
¥750.72
-47.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=890.68, ROE=8.9%, g=3%, r=10%
Reverse DCF
¥1,434.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6% | Historical: -5.1%
Margin of Safety
¥1,338.42
-6.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1784.56, 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.