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¥3,566.59Fair value¥4,964.72Bull¥6,894.62
FairClose
52-week traded range
52W low ¥1,387.0052W high ¥2,073.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
FJ NEXT HOLDINGS CO.,LTD. closed at ¥1,920.00, 61.3% below the consensus fair value of ¥4,964.72 drawn from 9 valuation models.
Financial DNA score 79/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥4,138.18
+115.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,114.94
+114.3%
√(22.5 × EPS × BVPS)
EPS=305.73, BVPS=2461.54
P/E Fair Value
¥6,114.60
+218.5%
EPS × 20x (sector P/E)
EPS=305.73, Sector P/E=20x
Peter Lynch (PEG)
¥3,699.33
+92.7%
EPS × Growth% (PEG = 1 is fair)
EPS=305.73, g=12.1%
EV/EBITDA
¥6,894.62
+259.1%
(EBITDA × 16.1x − Net Debt) ÷ Shares
EBITDA=14.78B
Dividend Discount (DDM)
¥3,566.59
+85.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=66.05, r=10%, g=8%
Book Value (P/B)
¥4,307.69
+124.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2461.54, ROE=13%, g=6%, r=10%
Reverse DCF
¥1,920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 12.1%
Margin of Safety
¥3,591.93
+87.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4789.24, 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.