Fukui Computer Holdings,Inc.

9790 TSE Technology Information & Communication
TSE Prime
¥2,950.00
-0.61%
Delayed · cached 15 min

Fair value analysis

9790
Fukui Computer Holdings,Inc.
TechnologyInformation & Communication
¥2,950.00
Close used for this calculation
¥3,353.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability17/25
Returns17/25
Balance Sheet23/25
Efficiency18/25
Growth9/25
Strong
Quality radar
75Prof.17/25Ret.17/25Eff.18/25B.Sht23/25Growth9/25

Consensus fair value

¥3,353.22
Near FV
▲ +13.7% against the close used
Model range ¥208.63 – ¥4,172.60
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¥208.63Fair value¥3,353.22Bull¥4,172.60
FairClose
52-week traded range
52W low ¥2,922.0052W high ¥3,440.00

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

Valuation summary

Trading below the consensus fair value

Fukui Computer Holdings,Inc. closed at ¥2,950.00, 12.0% below the consensus fair value of ¥3,353.22 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,512.72
+19.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥2,611.82
-11.5%
√(22.5 × EPS × BVPS)
EPS=208.63, BVPS=1453.2 · outside Graham range (P/E 14.1, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥4,172.60
+41.4%
EPS × 20x (sector P/E)
EPS=208.63, Sector P/E=20x
Peter Lynch (PEG)
¥208.63
-92.9%
EPS × Growth% (PEG = 1 is fair)
EPS=208.63, g=1%
EV/EBITDA
¥3,865.19
+31.0%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=7.61B
Dividend Discount (DDM)
¥929.03
-68.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.87, r=10%, g=2%
Book Value (P/B)
¥2,511.96
-14.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1453.2, ROE=15.1%, g=3%, r=10%
Reverse DCF
¥2,950.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.5% | Historical: 1%
Margin of Safety
¥2,574.29
-12.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3432.38, 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.