Future Link Network Co.,Ltd.

9241 TSE Industrials Services
TSE Growth
¥1,267.00
+0.24%
Delayed · cached 15 min

Fair value analysis

9241
Future Link Network Co.,Ltd.
IndustrialsServices
¥1,267.00
Close used for this calculation
¥1,507.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
33/100
Profitability14/25
Returns6/25
Balance Sheet9/25
Efficiency4/25
Growth17/25
Weak
Quality radar
33Prof.14/25Ret.6/25Eff.4/25B.Sht9/25Growth17/25

Consensus fair value

¥1,507.17
Below FV
▲ +19.0% against the close used
Model range ¥378.84 – ¥2,890.24
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¥378.84Fair value¥1,507.17Bull¥2,890.24
FairClose
52-week traded range
52W low ¥1,183.0052W high ¥2,950.00

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

Valuation summary

Trading below the consensus fair value

Future Link Network Co.,Ltd. closed at ¥1,267.00, 15.9% below the consensus fair value of ¥1,507.17 drawn from 7 valuation models.

Financial DNA score 33/100 — Weak. P/E of 37.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,890.24
+128.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥499.35
-60.6%
√(22.5 × EPS × BVPS)
EPS=33.85, BVPS=327.39 · outside Graham range (P/E 37.4, P/B 3.9) — asset-light, treat as a rough floor
P/E Fair Value
¥677.00
-46.6%
EPS × 20x (sector P/E)
EPS=33.85, Sector P/E=20x
Peter Lynch (PEG)
¥765.69
-39.6%
EPS × Growth% (PEG = 1 is fair)
EPS=33.85, g=22.6%
Book Value (P/B)
¥378.84
-70.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=327.39, ROE=11.1%, g=3%, r=10%
Reverse DCF
¥1,267.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.6% | Historical: -22.6%
Margin of Safety
¥1,016.65
-19.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1355.53, 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.