FUJI ELECTRIC INDUSTRY CO.,LTD.

6654 TSE Technology Electric Appliances
TSE Standard
¥1,073.00
-0.37%
Delayed · cached 15 min

Fair value analysis

6654
FUJI ELECTRIC INDUSTRY CO.,LTD.
TechnologyElectric Appliances
¥1,073.00
Close used for this calculation
¥825.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability13/25
Returns5/25
Balance Sheet25/25
Efficiency9/25
Growth6/25
Good
Quality radar
52Prof.13/25Ret.5/25Eff.9/25B.Sht25/25Growth6/25

Consensus fair value

¥825.63
Above FV
▼ -23.1% against the close used
Model range ¥239.06 – ¥1,420.06
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¥239.06Fair value¥825.63Bull¥1,420.06
FairClose
52-week traded range
52W low ¥1,048.0052W high ¥1,137.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

FUJI ELECTRIC INDUSTRY CO.,LTD. closed at ¥1,073.00, 30.0% above the consensus fair value of ¥825.63 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 24.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥723.01
-32.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.4%, r=10%, tg=3%, n=10yr
Graham Number
¥1,420.06
+32.3%
√(22.5 × EPS × BVPS)
EPS=44.27, BVPS=2024.53
P/E Fair Value
¥885.40
-17.5%
EPS × 20x (sector P/E)
EPS=44.27, Sector P/E=20x
Peter Lynch (PEG)
¥239.06
-77.7%
EPS × Growth% (PEG = 1 is fair)
EPS=44.27, g=5.4%
EV/EBITDA
¥1,111.57
+3.6%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=476.08M
Dividend Discount (DDM)
¥732.65
-31.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.98, r=10%, g=5.4%
Book Value (P/B)
¥465.64
-56.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2024.53, ROE=2.3%, g=5.4%, r=10%
Reverse DCF
¥1,073.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.7% | Historical: 5.4%
Margin of Safety
¥757.12
-29.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1009.49, 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.