CyberAgent

Digital Advertising And Mobile Gaming Will Redefine Global Media

AnalystHighTarget

Not Invested

Consensus Narrative from 17 Analysts

Published

05 Jul 25

AnalystHighTarget's Fair Value

JP¥2,400.00

24.6% undervalued

10 Sep

JP¥1,810.00

76.8%

1.0%

76.8%

1.0%

You can edit this narrative until Jul 5 9:15 PM. Then, changes will post as Updates.

Author's Valuation

JP¥2.4k

24.6% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

JP¥2.4k

24.6% undervalued

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¥70.85b

Earnings '28

19.75x

PE Ratio '28

JP¥1.40t

Market Cap '28

JP¥1.40t

Market Cap '28

506.96m

No. shares '28

JP¥2.76k

Share Price '28

JP¥2.76k Share Price '28

Discounted to 2025 @ 4.83% p.a.

JP¥2.40k

Fair Value '25