Asukanet Company,Limited
TSE Growth
¥329.00
-1.20%
Delayed · cached 15 min
Fair value analysis
2438
Asukanet Company,Limited
¥329.00
Close used for this calculation
¥323.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Quality radar
Consensus fair value
¥323.03
Near FV▼ -1.8% against the close used
Model range ¥59.69 – ¥456.02
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥59.69Fair value¥323.03Bull¥456.02
FairClose
52-week traded range
52W low ¥302.0052W high ¥403.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Asukanet Company,Limited closed at ¥329.00, 1.8% above the consensus fair value of ¥323.03 drawn from 9 valuation models.
Financial DNA score 55/100 — Good. P/E of 17.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥295.51
-10.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥390.48
+18.7%
√(22.5 × EPS × BVPS)
EPS=18.95, BVPS=357.61
P/E Fair Value
¥379.00
+15.2%
EPS × 20x (sector P/E)
EPS=18.95, Sector P/E=20x
Peter Lynch (PEG)
¥59.69
-81.9%
EPS × Growth% (PEG = 1 is fair)
EPS=18.95, g=3.2%
EV/EBITDA
¥456.02
+38.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=704.65M
Dividend Discount (DDM)
¥89.35
-72.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.01, r=10%, g=2%
Book Value (P/B)
¥127.72
-61.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=357.61, ROE=5.5%, g=3%, r=10%
Reverse DCF
¥329.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.2% | Historical: -3.2%
Margin of Safety
¥266.25
-19.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=355, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.