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¥229.73Fair value¥1,088.27Bull¥2,678.26
FairClose
52-week traded range
52W low ¥537.0052W high ¥600.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Three F Co.,Ltd. closed at ¥551.00, 49.4% below the consensus fair value of ¥1,088.27 drawn from 8 valuation models.
Financial DNA score 69/100 — Strong. P/E of 10.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,678.26
+386.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥786.93
+42.8%
√(22.5 × EPS × BVPS)
EPS=50.45, BVPS=545.54
P/E Fair Value
¥1,009.00
+83.1%
EPS × 20x (sector P/E)
EPS=50.45, Sector P/E=20x
EV/EBITDA
¥1,880.65
+241.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.42B
Dividend Discount (DDM)
¥229.73
-58.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.02, r=10%, g=2%
Book Value (P/B)
¥514.37
-6.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=545.54, ROE=9.6%, g=3%, r=10%
Reverse DCF
¥551.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.1% | Historical: 0%
Margin of Safety
¥1,118.55
+103.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1491.4, 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.