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¥1,117.72Fair value¥4,084.36Bull¥5,483.53
FairClose
52-week traded range
52W low ¥3,992.0052W high ¥4,646.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Fuyo General Lease Co.,Ltd. closed at ¥4,415.00, 8.1% above the consensus fair value of ¥4,084.36 drawn from 8 valuation models.
Financial DNA score 38/100 — Average. P/E of 18.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,481.90
+1.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥5,483.53
+24.2%
√(22.5 × EPS × BVPS)
EPS=239.13, BVPS=5588.61
P/E Fair Value
¥4,782.60
+8.3%
EPS × 20x (sector P/E)
EPS=239.13, Sector P/E=20x
Peter Lynch (PEG)
¥2,553.91
-42.2%
EPS × Growth% (PEG = 1 is fair)
EPS=239.13, g=10.7%
Dividend Discount (DDM)
¥2,015.23
-54.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=158.06, r=10%, g=2%
Book Value (P/B)
¥1,117.72
-74.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=5588.61, ROE=4.4%, g=3%, r=10%
Reverse DCF
¥4,415.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.1% | Historical: -10.7%
Margin of Safety
¥3,687.01
-16.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4916.01, 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.