MEDIA DO Co.,Ltd.

3678 TSE Technology Information & Communication
TSE Prime
¥1,236.00
-0.72%
Delayed · cached 15 min

Fair value analysis

3678
MEDIA DO Co.,Ltd.
TechnologyInformation & Communication
¥1,236.00
Close used for this calculation
¥1,967.28Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability9/25
Returns13/25
Balance Sheet11/25
Efficiency25/25
Growth14/25
Good
Quality radar
58Prof.9/25Ret.13/25Eff.25/25B.Sht11/25Growth14/25

Consensus fair value

¥1,967.28
Below FV
▲ +59.2% against the close used
Model range ¥436.25 – ¥2,410.49
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¥436.25Fair value¥1,967.28Bull¥2,410.49
FairClose
52-week traded range
52W low ¥1,190.0052W high ¥1,961.00

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

Valuation summary

Trading below the consensus fair value

MEDIA DO Co.,Ltd. closed at ¥1,236.00, 37.2% below the consensus fair value of ¥1,967.28 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,325.42
+88.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,834.86
+48.5%
√(22.5 × EPS × BVPS)
EPS=119.85, BVPS=1248.48
P/E Fair Value
¥2,397.00
+93.9%
EPS × 20x (sector P/E)
EPS=119.85, Sector P/E=20x
Peter Lynch (PEG)
¥436.25
-64.7%
EPS × Growth% (PEG = 1 is fair)
EPS=119.85, g=3.6%
EV/EBITDA
¥2,410.49
+95.0%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=3.2B
Dividend Discount (DDM)
¥652.58
-47.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.05, r=10%, g=3.6%
Book Value (P/B)
¥1,228.85
-0.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1248.48, ROE=9.9%, g=3.6%, r=10%
Reverse DCF
¥1,236.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.9% | Historical: 3.6%
Margin of Safety
¥1,639.32
+32.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2185.76, 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.