FURUNO ELECTRIC CO.,LTD.

6814 TSE Technology Electric Appliances
TSE Prime
¥7,100.00
-2.20%
Delayed · cached 15 min

Fair value analysis

6814
FURUNO ELECTRIC CO.,LTD.
TechnologyElectric Appliances
¥7,100.00
Close used for this calculation
¥10,697.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability21/25
Returns16/25
Balance Sheet18/25
Efficiency18/25
Growth23/25
Strong
Quality radar
73Prof.21/25Ret.16/25Eff.18/25B.Sht18/25Growth23/25

Consensus fair value

¥10,697.89
Below FV
▲ +50.7% against the close used
Model range ¥5,805.36 – ¥15,885.90
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¥5,805.36Fair value¥10,697.89Bull¥15,885.90
FairClose
52-week traded range
52W low ¥5,250.0052W high ¥9,950.00

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

Valuation summary

Trading below the consensus fair value

FURUNO ELECTRIC CO.,LTD. closed at ¥7,100.00, 33.6% below the consensus fair value of ¥10,697.89 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 13.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,930.70
+68.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,805.36
-18.2%
√(22.5 × EPS × BVPS)
EPS=529.53, BVPS=2828.69 · outside Graham range (P/E 13.4, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥10,590.60
+49.2%
EPS × 20x (sector P/E)
EPS=529.53, Sector P/E=20x
Peter Lynch (PEG)
¥15,885.90
+123.7%
EPS × Growth% (PEG = 1 is fair)
EPS=529.53, g=30%
EV/EBITDA
¥11,153.45
+57.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=20.17B
Dividend Discount (DDM)
¥8,626.50
+21.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.75, r=10%, g=8%
Book Value (P/B)
¥10,395.42
+46.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2828.69, ROE=20.7%, g=6%, r=10%
Reverse DCF
¥7,100.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.7% | Historical: 56.2%
Margin of Safety
¥7,081.67
-0.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=9442.22, 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.