FULUHASHI EPO CORPORATION

9221 TSE Industrials Services
TSE Standard
¥1,157.00
+0.26%
Delayed · cached 15 min

Fair value analysis

9221
FULUHASHI EPO CORPORATION
IndustrialsServices
¥1,157.00
Close used for this calculation
¥1,535.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
51/100
Profitability15/25
Returns18/25
Balance Sheet0/25
Efficiency18/25
Growth17/25
Good
Quality radar
51Prof.15/25Ret.18/25Eff.18/25B.Sht0/25Growth17/25

Consensus fair value

¥1,535.97
Below FV
▲ +32.8% against the close used
Model range ¥908.60 – ¥2,336.47
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¥908.60Fair value¥1,535.97Bull¥2,336.47
FairClose
52-week traded range
52W low ¥1,086.0052W high ¥1,490.00

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

Valuation summary

Trading below the consensus fair value

FULUHASHI EPO CORPORATION closed at ¥1,157.00, 24.7% below the consensus fair value of ¥1,535.97 drawn from 9 valuation models.

Financial DNA score 51/100 — Good. P/E of 15.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,525.79
+31.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥962.52
-16.8%
√(22.5 × EPS × BVPS)
EPS=76.87, BVPS=535.65 · outside Graham range (P/E 15.1, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥1,537.40
+32.9%
EPS × 20x (sector P/E)
EPS=76.87, Sector P/E=20x
Peter Lynch (PEG)
¥908.60
-21.5%
EPS × Growth% (PEG = 1 is fair)
EPS=76.87, g=11.8%
EV/EBITDA
¥2,336.47
+101.9%
(EBITDA × 15.9x − Net Debt) ÷ Shares
EBITDA=1.93B
Dividend Discount (DDM)
¥1,618.18
+39.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=29.97, r=10%, g=8%
Book Value (P/B)
¥1,218.60
+5.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=535.65, ROE=15.1%, g=6%, r=10%
Reverse DCF
¥1,157.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.3% | Historical: 11.8%
Margin of Safety
¥1,006.43
-13.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1341.9, 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.