Kaizen Platform Valuation

Q: What is the Fair Price of 4170 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

4170 (¥175) is trading above our estimate of [[fair value]] (¥72.89)

Is 4170 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 4170 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 4170 (¥175) is trading above our estimate of fair value (¥72.89)

Significantly Below Fair Value: 4170 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 4170?

Key metric: As 4170 is barely profitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 4170. This is calculated by dividing 4170's market cap by their current revenue.
What is 4170's PS Ratio?
PS Ratio	0.7x
Sales	JP¥4.54b
Market Cap	JP¥2.97b

4170 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.2x
Enterprise Value/EBITDA	3.9x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 4170's PS Ratio compare to its peers?

The above table shows the PS ratio for 4170 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	1.5x
4261 AsiaQuest	0.8x	n/a	JP¥3.1b
4173 Wacul.Inc	1.3x	n/a	JP¥2.5b
5028 SecondXight Analytica	3.5x	n/a	JP¥3.7b
5257 Nova SystemLtd	0.5x	n/a	JP¥3.2b
4170 Kaizen Platform	0.7x	n/a	JP¥3.0b

Price-To-Sales vs Peers: 4170 is good value based on its Price-To-Sales Ratio (0.7x) compared to the peer average (1.5x).

Price to Sales Ratio vs Industry

How does 4170's PS Ratio compare vs other companies in the JP IT Industry?

2 Companies	Price / Sales	Estimated Growth	Market Cap
6025 Japan PC Service	0.2x	n/a	US$7.38m
251A NeuromagicLtd	0.2x	n/a	US$1.37m

No more companies available in this PS range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 4170 is good value based on its Price-To-Sales Ratio (0.7x) compared to the JP IT industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

What is 4170's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

4170 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.7x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 4170's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

ID Holdings

JP¥27.6b

Provides information technology (IT) services in Japan.

4709

JP¥1,618.00

-0.8%

6.4%

GRCS

JP¥1.9b

Engages in the provision of Governance, Risk, and Compliance (GRC) software, as well as security products in Japan and internationally.

9250

JP¥1,411.00

-1.0%

-20.2%

WingArc1st

JP¥110.3b

Develops and sells software and services in Japan.

4432

JP¥3,185.00

-5.8%

2.9%