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¥277.55Fair value¥1,659.52Bull¥2,644.00
FairClose
52-week traded range
52W low ¥715.0052W high ¥930.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FUJI CORPORATION LIMITED closed at ¥722.00, 56.5% below the consensus fair value of ¥1,659.52 drawn from 9 valuation models.
Financial DNA score 56/100 — Good. P/E of 5.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,121.38
+193.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=5.3%, r=10%, tg=3%, n=10yr
Graham Number
¥2,209.27
+206.0%
√(22.5 × EPS × BVPS)
EPS=132.2, BVPS=1640.91
P/E Fair Value
¥2,644.00
+266.2%
EPS × 20x (sector P/E)
EPS=132.2, Sector P/E=20x
Peter Lynch (PEG)
¥700.66
-3.0%
EPS × Growth% (PEG = 1 is fair)
EPS=132.2, g=5.3%
EV/EBITDA
¥277.55
-61.6%
(EBITDA × 12.7x − Net Debt) ÷ Shares
EBITDA=9.83B
Dividend Discount (DDM)
¥716.59
-0.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.98, r=10%, g=5.3%
Book Value (P/B)
¥1,089.28
+50.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1640.91, ROE=8.4%, g=5.3%, r=10%
Reverse DCF
¥722.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 5.3%
Margin of Safety
¥1,743.66
+141.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2324.88, 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.