Growth xPartners,Inc.

244A TSE Technology Information & Communication
TSE Growth
¥1,150.00
-0.86%
Delayed · cached 15 min

Fair value analysis

244A
Growth xPartners,Inc.
TechnologyInformation & Communication
¥1,150.00
Close used for this calculation
¥3,494.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
87/100
Profitability21/25
Returns23/25
Balance Sheet21/25
Efficiency22/25
Growth20/25
Exceptional
Quality radar
87Prof.21/25Ret.23/25Eff.22/25B.Sht21/25Growth20/25

Consensus fair value

¥3,494.53
Below FV
▲ +203.9% against the close used
Model range ¥2,043.10 – ¥5,517.30
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¥2,043.10Fair value¥3,494.53Bull¥5,517.30
FairClose
52-week traded range
52W low ¥1,050.0052W high ¥2,532.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Growth xPartners,Inc. closed at ¥1,150.00, 67.1% below the consensus fair value of ¥3,494.53 drawn from 8 valuation models.

Financial DNA score 87/100 — Exceptional. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,293.51
+186.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,043.10
+77.7%
√(22.5 × EPS × BVPS)
EPS=183.91, BVPS=1008.77
P/E Fair Value
¥3,678.20
+219.8%
EPS × 20x (sector P/E)
EPS=183.91, Sector P/E=20x
Peter Lynch (PEG)
¥5,517.30
+379.8%
EPS × Growth% (PEG = 1 is fair)
EPS=183.91, g=30%
EV/EBITDA
¥4,349.09
+278.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=808.92M
Book Value (P/B)
¥4,211.62
+266.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1008.77, ROE=22.7%, g=6%, r=10%
Reverse DCF
¥1,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.1% | Historical: 60.5%
Margin of Safety
¥2,253.70
+96.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3004.94, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.