FUJI OOZX Inc.

7299 TSE Automobiles Transportation Equipment
TSE Standard
¥1,765.00
+0.28%
Delayed · cached 15 min

Fair value analysis

7299
FUJI OOZX Inc.
AutomobilesTransportation Equipment
¥1,765.00
Close used for this calculation
¥4,296.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns15/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.19/25Ret.15/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥4,296.09
Below FV
▲ +143.4% against the close used
Model range ¥735.42 – ¥8,824.52
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.

Educational data only. Not a recommendation to buy, sell or hold any security.