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¥1,007.77Fair value¥1,850.01Bull¥5,072.52
FairClose
52-week traded range
52W low ¥2,006.0052W high ¥2,495.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FP Partner Inc. closed at ¥2,308.00, 24.8% above the consensus fair value of ¥1,850.01 drawn from 8 valuation models.
Financial DNA score 53/100 — Good. P/E of 26.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,762.39
-23.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,007.77
-56.3%
√(22.5 × EPS × BVPS)
EPS=88.79, BVPS=508.37 · outside Graham range (P/E 26, P/B 4.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,775.80
-23.1%
EPS × 20x (sector P/E)
EPS=88.79, Sector P/E=20x
Peter Lynch (PEG)
¥1,211.10
-47.5%
EPS × Growth% (PEG = 1 is fair)
EPS=88.79, g=13.6%
Dividend Discount (DDM)
¥5,072.52
+119.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=93.94, r=10%, g=8%
Book Value (P/B)
¥1,432.33
-37.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=508.37, ROE=17.3%, g=6%, r=10%
Reverse DCF
¥2,308.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.7% | Historical: 13.6%
Margin of Safety
¥1,136.49
-50.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1515.32, 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.