ZIGExN Co.,Ltd.

3679 TSE Technology Information & Communication
TSE Prime
¥434.00
+0.00%
Delayed · cached 15 min

Fair value analysis

3679
ZIGExN Co.,Ltd.
TechnologyInformation & Communication
¥434.00
Close used for this calculation
¥799.98Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability19/25
Returns21/25
Balance Sheet18/25
Efficiency17/25
Growth20/25
Strong
Quality radar
75Prof.19/25Ret.21/25Eff.17/25B.Sht18/25Growth20/25

Consensus fair value

¥799.98
Below FV
▲ +84.3% against the close used
Model range ¥315.00 – ¥1,345.13
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¥315.00Fair value¥799.98Bull¥1,345.13
FairClose
52-week traded range
52W low ¥372.0052W high ¥555.00

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

Valuation summary

Trading below the consensus fair value

ZIGExN Co.,Ltd. closed at ¥434.00, 45.7% below the consensus fair value of ¥799.98 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥819.15
+88.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥315.00
-27.4%
√(22.5 × EPS × BVPS)
EPS=41.66, BVPS=105.85 · outside Graham range (P/E 10.4, P/B 4.1) — asset-light, treat as a rough floor
P/E Fair Value
¥833.20
+92.0%
EPS × 20x (sector P/E)
EPS=41.66, Sector P/E=20x
Peter Lynch (PEG)
¥684.47
+57.7%
EPS × Growth% (PEG = 1 is fair)
EPS=41.66, g=16.4%
EV/EBITDA
¥1,345.13
+209.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=7.59B
Dividend Discount (DDM)
¥592.93
+36.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10.98, r=10%, g=8%
Book Value (P/B)
¥359.90
-17.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=105.85, ROE=19.6%, g=6%, r=10%
Reverse DCF
¥434.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 16.4%
Margin of Safety
¥491.84
+13.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=655.78, 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.