Fenwal Controls of Japan,Ltd.

6870 TSE Technology Electric Appliances
TSE Standard
¥2,106.00
-1.40%
Delayed · cached 15 min

Fair value analysis

6870
Fenwal Controls of Japan,Ltd.
TechnologyElectric Appliances
¥2,106.00
Close used for this calculation
¥4,230.50Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability19/25
Returns11/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Strong
Quality radar
68Prof.19/25Ret.11/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥4,230.50
Below FV
▲ +100.9% against the close used
Model range ¥1,820.00 – ¥6,671.70
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¥1,820.00Fair value¥4,230.50Bull¥6,671.70
FairClose
52-week traded range
52W low ¥1,703.0052W high ¥2,849.00

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

Valuation summary

Trading below the consensus fair value

Fenwal Controls of Japan,Ltd. closed at ¥2,106.00, 50.2% below the consensus fair value of ¥4,230.50 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,414.22
+109.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,606.91
+71.3%
√(22.5 × EPS × BVPS)
EPS=222.39, BVPS=2600
P/E Fair Value
¥4,447.80
+111.2%
EPS × 20x (sector P/E)
EPS=222.39, Sector P/E=20x
Peter Lynch (PEG)
¥6,671.70
+216.8%
EPS × Growth% (PEG = 1 is fair)
EPS=222.39, g=30%
EV/EBITDA
¥4,364.80
+107.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.38B
Dividend Discount (DDM)
¥4,105.44
+94.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=76.03, r=10%, g=8%
Book Value (P/B)
¥1,820.00
-13.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2600, ROE=8.8%, g=6%, r=10%
Reverse DCF
¥2,106.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.1% | Historical: 33.9%
Margin of Safety
¥3,117.23
+48.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4156.31, 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.