FURYU CORPORATION

6238 TSE Industrials Machinery
TSE Prime
¥1,434.00
+2.80%
Delayed · cached 15 min

Fair value analysis

6238
FURYU CORPORATION
IndustrialsMachinery
¥1,434.00
Close used for this calculation
¥1,771.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability8/25
Returns12/25
Balance Sheet23/25
Efficiency16/25
Growth14/25
Good
Quality radar
59Prof.8/25Ret.12/25Eff.16/25B.Sht23/25Growth14/25

Consensus fair value

¥1,771.44
Below FV
▲ +23.5% against the close used
Model range ¥399.94 – ¥2,548.73
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.

Educational data only. Not a recommendation to buy, sell or hold any security.