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¥247.97Fair value¥1,280.16Bull¥2,402.59
FairClose
52-week traded range
52W low ¥855.0052W high ¥1,212.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUKUVI CHEMICAL INDUSTRY CO.,LTD. closed at ¥1,003.00, 21.7% below the consensus fair value of ¥1,280.16 drawn from 9 valuation models.
Financial DNA score 68/100 — Strong. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥247.97
-75.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,958.35
+95.2%
√(22.5 × EPS × BVPS)
EPS=84.97, BVPS=2006
P/E Fair Value
¥1,699.40
+69.4%
EPS × 20x (sector P/E)
EPS=84.97, Sector P/E=20x
Peter Lynch (PEG)
¥873.49
-12.9%
EPS × Growth% (PEG = 1 is fair)
EPS=84.97, g=10.3%
EV/EBITDA
¥2,402.59
+139.5%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=3.14B
Dividend Discount (DDM)
¥1,565.28
+56.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.99, r=10%, g=8%
Book Value (P/B)
¥882.64
-12.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2006, ROE=4.4%, g=6%, r=10%
Reverse DCF
¥1,003.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0% | Historical: 10.3%
Margin of Safety
¥976.43
-2.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1301.91, 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.