FUJI CO.,LTD.

8278 TSE Consumer Discretionary Retail Trade
TSE Prime
¥2,067.00
+0.49%
Delayed · cached 15 min

Fair value analysis

8278
FUJI CO.,LTD.
Consumer DiscretionaryRetail Trade
¥2,067.00
Close used for this calculation
¥2,410.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
41/100
Profitability17/25
Returns10/25
Balance Sheet7/25
Efficiency7/25
Growth20/25
Average
Quality radar
41Prof.17/25Ret.10/25Eff.7/25B.Sht7/25Growth20/25

Consensus fair value

¥2,410.86
Below FV
▲ +16.6% against the close used
Model range ¥968.09 – ¥5,480.90
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¥968.09Fair value¥2,410.86Bull¥5,480.90
FairClose
52-week traded range
52W low ¥1,885.0052W high ¥2,291.00

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

Valuation summary

Trading below the consensus fair value

FUJI CO.,LTD. closed at ¥2,067.00, 14.3% below the consensus fair value of ¥2,410.86 drawn from 9 valuation models.

Financial DNA score 41/100 — Average. P/E of 21.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,872.95
-9.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,356.90
+14.0%
√(22.5 × EPS × BVPS)
EPS=94.36, BVPS=2616.46
P/E Fair Value
¥1,887.20
-8.7%
EPS × 20x (sector P/E)
EPS=94.36, Sector P/E=20x
Peter Lynch (PEG)
¥1,890.97
-8.5%
EPS × Growth% (PEG = 1 is fair)
EPS=94.36, g=20%
EV/EBITDA
¥5,480.90
+165.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=27.5B
Dividend Discount (DDM)
¥1,618.46
-21.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.97, r=10%, g=8%
Book Value (P/B)
¥968.09
-53.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2616.46, ROE=3.7%, g=6%, r=10%
Reverse DCF
¥2,067.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: 20%
Margin of Safety
¥1,529.26
-26.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2039.02, 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.