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¥7,142.08Fair value¥11,775.20Bull¥22,230.04
FairClose
52-week traded range
52W low ¥9,747.0052W high ¥17,275.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
FUJI ELECTRIC CO.,LTD. closed at ¥12,650.00, 7.4% above the consensus fair value of ¥11,775.20 drawn from 9 valuation models.
Financial DNA score 60/100 — Good. P/E of 19.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥7,142.08
-43.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,014.22
-28.7%
√(22.5 × EPS × BVPS)
EPS=665.18, BVPS=5429.18 · outside Graham range (P/E 19, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥13,303.60
+5.2%
EPS × 20x (sector P/E)
EPS=665.18, Sector P/E=20x
Peter Lynch (PEG)
¥9,112.97
-28.0%
EPS × Growth% (PEG = 1 is fair)
EPS=665.18, g=13.7%
EV/EBITDA
¥22,230.04
+75.7%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=198.4B
Dividend Discount (DDM)
¥10,792.98
-14.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=199.87, r=10%, g=8%
Book Value (P/B)
¥9,636.80
-23.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5429.18, ROE=13.1%, g=6%, r=10%
Reverse DCF
¥12,650.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.5% | Historical: 13.7%
Margin of Safety
¥7,364.98
-41.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9819.97, 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.