FUJI KYUKO CO.,LTD.

9010 TSE Industrials Land Transportation
TSE Prime
¥2,594.00
-2.04%
Delayed · cached 15 min

Fair value analysis

9010
FUJI KYUKO CO.,LTD.
IndustrialsLand Transportation
¥2,594.00
Close used for this calculation
¥2,404.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability25/25
Returns13/25
Balance Sheet10/25
Efficiency9/25
Growth15/25
Good
Quality radar
57Prof.25/25Ret.13/25Eff.9/25B.Sht10/25Growth15/25

Consensus fair value

¥2,404.88
Near FV
▼ -7.3% against the close used
Model range ¥1,391.84 – ¥4,063.44
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¥1,391.84Fair value¥2,404.88Bull¥4,063.44
FairClose
52-week traded range
52W low ¥1,955.0052W high ¥2,809.00

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

Valuation summary

Trading close to the consensus fair value

FUJI KYUKO CO.,LTD. closed at ¥2,594.00, 7.9% above the consensus fair value of ¥2,404.88 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 23.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,167.51
-16.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,391.84
-46.3%
√(22.5 × EPS × BVPS)
EPS=109.2, BVPS=788.45 · outside Graham range (P/E 23.8, P/B 3.3) — asset-light, treat as a rough floor
P/E Fair Value
¥2,184.00
-15.8%
EPS × 20x (sector P/E)
EPS=109.2, Sector P/E=20x
Peter Lynch (PEG)
¥3,276.00
+26.3%
EPS × Growth% (PEG = 1 is fair)
EPS=109.2, g=30%
EV/EBITDA
¥4,063.44
+56.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=14.33B
Dividend Discount (DDM)
¥1,722.93
-33.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.91, r=10%, g=8%
Book Value (P/B)
¥1,774.01
-31.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=788.45, ROE=15%, g=6%, r=10%
Reverse DCF
¥2,594.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.5% | Historical: 98.1%
Margin of Safety
¥1,435.84
-44.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1914.45, 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.