FP CORPORATION

7947 TSE Chemicals Chemicals
TSE Prime
¥2,792.00
+0.94%
Delayed · cached 15 min

Fair value analysis

7947
FP CORPORATION
ChemicalsChemicals
¥2,792.00
Close used for this calculation
¥3,338.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability13/25
Returns12/25
Balance Sheet14/25
Efficiency18/25
Growth11/25
Good
Quality radar
57Prof.13/25Ret.12/25Eff.18/25B.Sht14/25Growth11/25

Consensus fair value

¥3,338.87
Below FV
▲ +19.6% against the close used
Model range ¥1,347.77 – ¥5,365.39
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¥1,347.77Fair value¥3,338.87Bull¥5,365.39
FairClose
52-week traded range
52W low ¥2,295.0052W high ¥2,871.00

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

Valuation summary

Trading below the consensus fair value

FP CORPORATION closed at ¥2,792.00, 16.4% below the consensus fair value of ¥3,338.87 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 15.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,115.38
+11.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.3%, r=10%, tg=3%, n=10yr
Graham Number
¥2,903.65
+4.0%
√(22.5 × EPS × BVPS)
EPS=183.87, BVPS=2037.96
P/E Fair Value
¥3,677.40
+31.7%
EPS × 20x (sector P/E)
EPS=183.87, Sector P/E=20x
Peter Lynch (PEG)
¥1,347.77
-51.7%
EPS × Growth% (PEG = 1 is fair)
EPS=183.87, g=7.3%
EV/EBITDA
¥5,365.39
+92.2%
(EBITDA × 13.7x − Net Debt) ÷ Shares
EBITDA=36.21B
Dividend Discount (DDM)
¥2,929.31
+4.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.87, r=10%, g=7.3%
Book Value (P/B)
¥1,732.26
-38.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2037.96, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥2,792.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.4% | Historical: 7.3%
Margin of Safety
¥2,424.11
-13.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3232.14, 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.