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¥735.42Fair value¥4,296.09Bull¥8,824.52
FairClose
52-week traded range
52W low ¥1,583.0052W high ¥2,197.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUJI OOZX Inc. closed at ¥1,765.00, 58.9% below the consensus fair value of ¥4,296.09 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 8.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥5,780.92
+227.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,956.71
+124.2%
√(22.5 × EPS × BVPS)
EPS=212.88, BVPS=3268.52
P/E Fair Value
¥4,257.60
+141.2%
EPS × 20x (sector P/E)
EPS=212.88, Sector P/E=20x
Peter Lynch (PEG)
¥4,568.40
+158.8%
EPS × Growth% (PEG = 1 is fair)
EPS=212.88, g=21.5%
EV/EBITDA
¥8,824.52
+400.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.95B
Dividend Discount (DDM)
¥2,916.49
+65.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.01, r=10%, g=8%
Book Value (P/B)
¥735.42
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3268.52, ROE=6.9%, g=6%, r=10%
Reverse DCF
¥1,765.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5% | Historical: 21.5%
Margin of Safety
¥3,498.81
+98.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4665.08, 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.