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¥6,591.86Fair value¥9,779.35Bull¥14,763.06
FairClose
52-week traded range
52W low ¥3,345.0052W high ¥4,875.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Fujii Sangyo Corporation closed at ¥4,245.00, 56.6% below the consensus fair value of ¥9,779.35 drawn from 9 valuation models.
Financial DNA score 76/100 — Strong. P/E of 7.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥6,901.51
+62.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥7,984.72
+88.1%
√(22.5 × EPS × BVPS)
EPS=574.06, BVPS=4936.05
P/E Fair Value
¥11,481.20
+170.5%
EPS × 20x (sector P/E)
EPS=574.06, Sector P/E=20x
Peter Lynch (PEG)
¥11,073.62
+160.9%
EPS × Growth% (PEG = 1 is fair)
EPS=574.06, g=19.3%
EV/EBITDA
¥14,763.06
+247.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.94B
Dividend Discount (DDM)
¥8,641.97
+103.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=160.04, r=10%, g=8%
Book Value (P/B)
¥7,700.23
+81.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4936.05, ROE=12.2%, g=6%, r=10%
Reverse DCF
¥4,245.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.6% | Historical: 19.3%
Margin of Safety
¥6,591.86
+55.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=8789.14, 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.