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¥890.84Fair value¥2,509.93Bull¥3,083.80
FairClose
52-week traded range
52W low ¥1,757.0052W high ¥3,035.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
FUJITA KANKO INC. closed at ¥2,740.00, 9.2% above the consensus fair value of ¥2,509.93 drawn from 9 valuation models.
Financial DNA score 52/100 — Good. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,889.91
+5.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,459.91
-46.7%
√(22.5 × EPS × BVPS)
EPS=154.19, BVPS=614.35 · outside Graham range (P/E 17.8, P/B 4.5) — asset-light, treat as a rough floor
P/E Fair Value
¥3,083.80
+12.5%
EPS × 20x (sector P/E)
EPS=154.19, Sector P/E=20x
Peter Lynch (PEG)
¥1,151.80
-58.0%
EPS × Growth% (PEG = 1 is fair)
EPS=154.19, g=7.5%
EV/EBITDA
¥2,651.41
-3.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=18.01B
Dividend Discount (DDM)
¥890.84
-67.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=69.87, r=10%, g=2%
Book Value (P/B)
¥1,948.37
-28.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=614.35, ROE=25.2%, g=3%, r=10%
Reverse DCF
¥2,740.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: -7.5%
Margin of Safety
¥1,858.41
-32.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2477.87, 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.