FUJI SEAL INTERNATIONAL,INC.

7864 TSE Consumer Discretionary Other Products
TSE Prime
¥3,240.00
-0.46%
Delayed · cached 15 min

Fair value analysis

7864
FUJI SEAL INTERNATIONAL,INC.
Consumer DiscretionaryOther Products
¥3,240.00
Close used for this calculation
¥5,887.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability19/25
Returns16/25
Balance Sheet21/25
Efficiency23/25
Growth23/25
Strong
Quality radar
79Prof.19/25Ret.16/25Eff.23/25B.Sht21/25Growth23/25

Consensus fair value

¥5,887.64
Below FV
▲ +81.7% against the close used
Model range ¥1,701.09 – ¥11,622.90
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¥1,701.09Fair value¥5,887.64Bull¥11,622.90
FairClose
52-week traded range
52W low ¥2,476.0052W high ¥3,355.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

FUJI SEAL INTERNATIONAL,INC. closed at ¥3,240.00, 45.0% below the consensus fair value of ¥5,887.64 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,701.09
-47.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,137.70
+58.6%
√(22.5 × EPS × BVPS)
EPS=387.43, BVPS=3028.04
P/E Fair Value
¥7,748.60
+139.2%
EPS × 20x (sector P/E)
EPS=387.43, Sector P/E=20x
Peter Lynch (PEG)
¥11,622.90
+258.7%
EPS × Growth% (PEG = 1 is fair)
EPS=387.43, g=30%
EV/EBITDA
¥9,572.46
+195.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=28.89B
Dividend Discount (DDM)
¥4,374.00
+35.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=81, r=10%, g=8%
Book Value (P/B)
¥5,677.57
+75.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3028.04, ROE=13.5%, g=6%, r=10%
Reverse DCF
¥3,240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 35.6%
Margin of Safety
¥3,646.85
+12.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4862.46, 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.