Fureasu Co.,Ltd.
TSE Growth
¥679.00
-0.59%
Delayed · cached 15 min
Fair value analysis
7062
Fureasu Co.,Ltd.
¥679.00
Close used for this calculation
¥2,115.99Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Quality radar
Consensus fair value
¥2,115.99
Below FV▲ +211.6% against the close used
Model range ¥571.99 – ¥5,886.30
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¥571.99Fair value¥2,115.99Bull¥5,886.30
FairClose
52-week traded range
52W low ¥679.0052W high ¥917.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Fureasu Co.,Ltd. closed at ¥679.00, 67.9% below the consensus fair value of ¥2,115.99 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 3.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,319.68
+536.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,923.73
+183.3%
√(22.5 × EPS × BVPS)
EPS=196.21, BVPS=838.27
P/E Fair Value
¥3,924.20
+477.9%
EPS × 20x (sector P/E)
EPS=196.21, Sector P/E=20x
Peter Lynch (PEG)
¥5,886.30
+766.9%
EPS × Growth% (PEG = 1 is fair)
EPS=196.21, g=30%
EV/EBITDA
¥2,640.12
+288.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=451.61M
Dividend Discount (DDM)
¥571.99
-15.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.59, r=10%, g=8%
Book Value (P/B)
¥4,499.42
+562.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=838.27, ROE=27.5%, g=6%, r=10%
Reverse DCF
¥679.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 36.2%
Margin of Safety
¥2,541.90
+274.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3389.2, 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.