DIGITAL HEARTS HOLDINGS Co.,Ltd.

3676 TSE Technology Information & Communication
TSE Prime
¥1,058.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3676
DIGITAL HEARTS HOLDINGS Co.,Ltd.
Technology›Information & Communication
¥1,058.00
Close used for this calculation
¥1,370.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability8/25
Returns13/25
Balance Sheet11/25
Efficiency16/25
Growth14/25
Average
Quality radar
48Prof.8/25Ret.13/25Eff.16/25B.Sht11/25Growth14/25

Consensus fair value

¥1,370.49
Below FV
▲ +29.5% against the close used
Model range ¥318.35 – ¥2,464.35
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¥318.35Fair value¥1,370.49Bull¥2,464.35
FairClose
52-week traded range
52W low ¥684.0052W high ¥1,060.00

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

Valuation summary

Trading below the consensus fair value

DIGITAL HEARTS HOLDINGS Co.,Ltd. closed at ¥1,058.00, 22.8% below the consensus fair value of ¥1,370.49 drawn from 9 valuation models.

Financial DNA score 48/100 — Average. P/E of 20.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,464.35
+132.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥717.61
-32.2%
√(22.5 × EPS × BVPS)
EPS=53, BVPS=431.84 · outside Graham range (P/E 20, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥1,060.00
+0.2%
EPS × 20x (sector P/E)
EPS=53, Sector P/E=20x
Peter Lynch (PEG)
¥515.16
-51.3%
EPS × Growth% (PEG = 1 is fair)
EPS=53, g=9.7%
EV/EBITDA
¥1,169.87
+10.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.18B
Dividend Discount (DDM)
¥318.35
-69.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.97, r=10%, g=2%
Book Value (P/B)
¥598.40
-43.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=431.84, ROE=12.7%, g=3%, r=10%
Reverse DCF
¥1,058.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.1% | Historical: -9.7%
Margin of Safety
¥1,060.49
+0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1413.99, 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.