Foster Electric Company,Limited

6794 TSE Technology Electric Appliances
TSE Prime
¥2,990.00
+0.84%
Delayed · cached 15 min

Fair value analysis

6794
Foster Electric Company,Limited
TechnologyElectric Appliances
¥2,990.00
Close used for this calculation
¥3,610.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability4/25
Returns13/25
Balance Sheet21/25
Efficiency18/25
Growth11/25
Good
Quality radar
56Prof.4/25Ret.13/25Eff.18/25B.Sht21/25Growth11/25

Consensus fair value

¥3,610.57
Below FV
▲ +20.8% against the close used
Model range ¥202.50 – ¥4,633.18
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¥202.50Fair value¥3,610.57Bull¥4,633.18
FairClose
52-week traded range
52W low ¥2,277.0052W high ¥3,460.00

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

Valuation summary

Trading below the consensus fair value

Foster Electric Company,Limited closed at ¥2,990.00, 17.2% below the consensus fair value of ¥3,610.57 drawn from 8 valuation models.

Financial DNA score 56/100 — Good. P/E of 13.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥202.50
-93.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,875.65
+29.6%
√(22.5 × EPS × BVPS)
EPS=221.04, BVPS=3020.2
P/E Fair Value
¥4,420.80
+47.9%
EPS × 20x (sector P/E)
EPS=221.04, Sector P/E=20x
EV/EBITDA
¥4,633.18
+55.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=11.07B
Dividend Discount (DDM)
¥1,021.68
-65.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.13, r=10%, g=2%
Book Value (P/B)
¥2,027.85
-32.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3020.2, ROE=7.7%, g=3%, r=10%
Reverse DCF
¥2,990.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.9% | Historical: 0%
Margin of Safety
¥2,124.74
-28.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2832.98, 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.