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¥89.42Fair value¥590.10Bull¥846.79
FairClose
52-week traded range
52W low ¥258.0052W high ¥328.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUJI SEIKI CO.,LTD. closed at ¥291.00, 50.7% below the consensus fair value of ¥590.10 drawn from 9 valuation models.
Financial DNA score 61/100 — Good. P/E of 10.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥710.99
+144.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥539.97
+85.6%
√(22.5 × EPS × BVPS)
EPS=28.5, BVPS=454.69
P/E Fair Value
¥570.00
+95.9%
EPS × 20x (sector P/E)
EPS=28.5, Sector P/E=20x
Peter Lynch (PEG)
¥507.30
+74.3%
EPS × Growth% (PEG = 1 is fair)
EPS=28.5, g=17.8%
EV/EBITDA
¥846.79
+191.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.05B
Dividend Discount (DDM)
¥89.42
-69.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.01, r=10%, g=2%
Book Value (P/B)
¥220.85
-24.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=454.69, ROE=6.4%, g=3%, r=10%
Reverse DCF
¥291.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2% | Historical: -17.8%
Margin of Safety
¥455.24
+56.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=606.99, 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.