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.