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¥2,210.28Fair value¥3,644.13Bull¥6,431.91
FairClose
52-week traded range
52W low ¥3,075.0052W high ¥4,636.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Fujitsu Limited closed at ¥3,749.00, 2.9% above the consensus fair value of ¥3,644.13 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 14.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,579.14
-31.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,210.28
-41.0%
√(22.5 × EPS × BVPS)
EPS=254.83, BVPS=852.05 · outside Graham range (P/E 14.7, P/B 4.4) — asset-light, treat as a rough floor
P/E Fair Value
¥5,096.60
+35.9%
EPS × 20x (sector P/E)
EPS=254.83, Sector P/E=20x
Peter Lynch (PEG)
¥6,431.91
+71.6%
EPS × Growth% (PEG = 1 is fair)
EPS=254.83, g=25.2%
EV/EBITDA
¥3,555.26
-5.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=348.33B
Dividend Discount (DDM)
¥2,692.53
-28.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.86, r=10%, g=8%
Book Value (P/B)
¥3,812.90
+1.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=852.05, ROE=23.9%, g=6%, r=10%
Reverse DCF
¥3,749.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3% | Historical: 25.2%
Margin of Safety
¥2,471.51
-34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3295.34, 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.