Cross Marketing Group Inc.

3675 TSE Technology Information & Communication
TSE Standard
¥593.00
+0.17%
Delayed · cached 15 min

Fair value analysis

3675
Cross Marketing Group Inc.
TechnologyInformation & Communication
¥593.00
Close used for this calculation
¥1,494.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability17/25
Returns21/25
Balance Sheet15/25
Efficiency23/25
Growth23/25
Strong
Quality radar
76Prof.17/25Ret.21/25Eff.23/25B.Sht15/25Growth23/25

Consensus fair value

¥1,494.13
Below FV
▲ +152.0% against the close used
Model range ¥755.72 – ¥2,560.16
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¥755.72Fair value¥1,494.13Bull¥2,560.16
FairClose
52-week traded range
52W low ¥558.0052W high ¥707.00

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

Valuation summary

Trading below the consensus fair value

Cross Marketing Group Inc. closed at ¥593.00, 60.3% below the consensus fair value of ¥1,494.13 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 8.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,987.35
+235.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥816.61
+37.7%
√(22.5 × EPS × BVPS)
EPS=71.47, BVPS=414.69
P/E Fair Value
¥1,429.40
+141.0%
EPS × 20x (sector P/E)
EPS=71.47, Sector P/E=20x
Peter Lynch (PEG)
¥1,849.64
+211.9%
EPS × Growth% (PEG = 1 is fair)
EPS=71.47, g=25.9%
EV/EBITDA
¥2,560.16
+331.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.87B
Dividend Discount (DDM)
¥755.72
+27.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=13.99, r=10%, g=8%
Book Value (P/B)
¥1,244.06
+109.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=414.69, ROE=18%, g=6%, r=10%
Reverse DCF
¥593.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.9% | Historical: 25.9%
Margin of Safety
¥1,058.34
+78.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1411.12, 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.