COVER

Q3 Outlook modestly optimistic

MarkoVT

Invested

Community Contributor

Published

27 Nov 25

n/a

MarkoVT's Fair Value

n/a

-37.2%

2.4%

-37.2%

2.4%

You can edit this narrative until Nov 28 1:55 PM. Then, changes will post as Updates.

Author's Valuation

JP¥1.61k3.5% overvalued

MarkoVT's Fair Value

Narrative

Updates0

MarkoVT'sFair Value

JP¥1.61k

3.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.58%

Entertainment revenue growth rate

0.42%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.07%

Calculation

JP¥9.58b

Earnings '30

20.32x

PE Ratio '30

JP¥194.72b

Market Cap '30

JP¥194.72b

Market Cap '30

85.78m

No. shares '30

JP¥2.27k

Share Price '30

JP¥2.27k Share Price '30

Discounted to 2025 @ 7.07% p.a.

JP¥1.61k

Fair Value '25