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¥147.67Fair value¥1,308.11Bull¥2,851.42
FairClose
52-week traded range
52W low ¥1,186.0052W high ¥1,392.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
FRANCE BED HOLDINGS CO.,LTD. closed at ¥1,283.00, 1.9% below the consensus fair value of ¥1,308.11 drawn from 9 valuation models.
Financial DNA score 59/100 — Good. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥470.50
-63.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,487.73
+16.0%
√(22.5 × EPS × BVPS)
EPS=82.04, BVPS=1199.07
P/E Fair Value
¥1,640.80
+27.9%
EPS × 20x (sector P/E)
EPS=82.04, Sector P/E=20x
Peter Lynch (PEG)
¥147.67
-88.5%
EPS × Growth% (PEG = 1 is fair)
EPS=82.04, g=1.8%
EV/EBITDA
¥2,851.42
+122.2%
(EBITDA × 10.9x − Net Debt) ÷ Shares
EBITDA=9.37B
Dividend Discount (DDM)
¥523.46
-59.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=41.06, r=10%, g=2%
Book Value (P/B)
¥649.21
-49.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1199.07, ROE=6.8%, g=3%, r=10%
Reverse DCF
¥1,283.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 1.8%
Margin of Safety
¥899.76
-29.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1199.68, 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.