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¥1,818.88Fair value¥4,155.06Bull¥7,039.87
FairClose
52-week traded range
52W low ¥1,487.0052W high ¥2,480.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Financial Partners Group Co.,Ltd. closed at ¥1,680.00, 59.6% below the consensus fair value of ¥4,155.06 drawn from 8 valuation models.
Financial DNA score 87/100 — Exceptional. P/E of 7.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,290.96
+155.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,818.88
+8.3%
√(22.5 × EPS × BVPS)
EPS=216.18, BVPS=680.16
P/E Fair Value
¥4,323.60
+157.4%
EPS × 20x (sector P/E)
EPS=216.18, Sector P/E=20x
Peter Lynch (PEG)
¥6,485.40
+286.0%
EPS × Growth% (PEG = 1 is fair)
EPS=216.18, g=30%
Dividend Discount (DDM)
¥7,039.87
+319.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=130.37, r=10%, g=8%
Book Value (P/B)
¥4,574.09
+172.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=680.16, ROE=32.9%, g=6%, r=10%
Reverse DCF
¥1,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.9% | Historical: 57.6%
Margin of Safety
¥2,608.36
+55.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3477.81, 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.