Base

Goals for 2025 Profit attributable to owners of parent 11.5%

kapirey

Invested

Community Contributor

Published

28 Mar 25

n/a

kapirey's Fair Value

n/a

-1.6%

-8.5%

-1.6%

-8.5%

You can edit this narrative until May 14 2:38 AM. Then, changes will post as Updates.

Author's Valuation

JP¥3.78k16.0% undervalued

kapirey's Fair Value

Narrative

Updates0

kapirey'sFair Value

JP¥3.78k

16.0% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

11.29%

IT revenue growth rate

0.47%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.95%

Calculation

JP¥5.44b

Earnings '28

14.74x

PE Ratio '28

JP¥80.19b

Market Cap '28

JP¥80.19b

Market Cap '28

17.59m

No. shares '28

JP¥4.56k

Share Price '28

JP¥4.56k Share Price '28

Discounted to 2025 @ 6.43% p.a.

JP¥3.78k

Fair Value '25