CyberAgent

Japan Privacy Laws And Global Tech Giants Will Limit Outcomes

AnalystLowTarget

Not Invested

Consensus Narrative from 17 Analysts

Published

07 Jul 25

AnalystLowTarget's Fair Value

JP¥1,244.74

45.4% overvalued

03 Sep

JP¥1,810.00

76.8%

1.0%

76.8%

1.0%

You can edit this narrative until Jul 7 10:09 PM. Then, changes will post as Updates.

Author's Valuation

JP¥1.2k

45.4% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

JP¥1.24k

45.4% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.02%

Media revenue growth rate

0.10%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

4.81%

Calculation

JP¥36.01b

Earnings '28

20.15x

PE Ratio '28

JP¥725.67b

Market Cap '28

JP¥725.67b

Market Cap '28

506.96m

No. shares '28

JP¥1.43k

Share Price '28

JP¥1.43k Share Price '28

Discounted to 2025 @ 4.83% p.a.

JP¥1.24k

Fair Value '25