Strict Privacy Laws And Intense Competition Will Erode Digital Markets

AnalystLowTarget

Not Invested

Community Contributor

Published

13 Jun 25

AnalystLowTarget's Fair Value

JP¥434.97

11.6% overvalued

10 Sep

JP¥485.40

14.6%

-1.8%

14.6%

-1.8%

You can edit this narrative until Jun 13 10:05 PM. Then, changes will post as Updates.

Author's Valuation

JP¥434.97

11.6% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

JP¥434.97

11.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.05%

Interactive Media and Services revenue growth rate

0.43%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.58%

Calculation

JP¥172.71b

Earnings '28

19.65x

PE Ratio '28

JP¥3.39t

Market Cap '28

JP¥3.39t

Market Cap '28

6.33b

No. shares '28

JP¥536.45

Share Price '28

JP¥536.45 Share Price '28

Discounted to 2025 @ 7.57% p.a.

JP¥430.98

Fair Value '25