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¥12,232.20Fair value¥31,283.17Bull¥45,124.81
FairClose
52-week traded range
52W low ¥44,810.0052W high ¥87,900.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
FAST RETAILING CO.,LTD. closed at ¥66,480.00, 112.5% above the consensus fair value of ¥31,283.17 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 47.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥28,796.89
-56.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥12,232.20
-81.6%
√(22.5 × EPS × BVPS)
EPS=1411.44, BVPS=4711.55 · outside Graham range (P/E 47.1, P/B 14.1) — asset-light, treat as a rough floor
P/E Fair Value
¥28,228.80
-57.5%
EPS × 20x (sector P/E)
EPS=1411.44, Sector P/E=20x
Peter Lynch (PEG)
¥37,205.56
-44.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1411.44, g=26.4%
EV/EBITDA
¥45,124.81
-32.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=780.76B
Book Value (P/B)
¥16,726.01
-74.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4711.55, ROE=20.2%, g=6%, r=10%
Reverse DCF
¥66,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 18.7% | Historical: 26.4%
Margin of Safety
¥17,314.47
-74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=23085.96, 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.