Software Service,Inc.

3733 TSE Technology Information & Communication
TSE Standard
¥11,660.00
-1.27%
Delayed · cached 15 min

Fair value analysis

3733
Software Service,Inc.
TechnologyInformation & Communication
¥11,660.00
Close used for this calculation
¥18,786.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns19/25
Balance Sheet23/25
Efficiency21/25
Growth20/25
Exceptional
Quality radar
82Prof.19/25Ret.19/25Eff.21/25B.Sht23/25Growth20/25

Consensus fair value

¥18,786.73
Below FV
▲ +61.1% against the close used
Model range ¥8,626.07 – ¥31,873.26
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¥8,626.07Fair value¥18,786.73Bull¥31,873.26
FairClose
52-week traded range
52W low ¥9,720.0052W high ¥14,850.00

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

Valuation summary

Trading below the consensus fair value

Software Service,Inc. closed at ¥11,660.00, 37.9% below the consensus fair value of ¥18,786.73 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥10,794.16
-7.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥14,486.49
+24.2%
√(22.5 × EPS × BVPS)
EPS=1167.88, BVPS=7986.3
P/E Fair Value
¥23,357.60
+100.3%
EPS × 20x (sector P/E)
EPS=1167.88, Sector P/E=20x
Peter Lynch (PEG)
¥22,750.30
+95.1%
EPS × Growth% (PEG = 1 is fair)
EPS=1167.88, g=19.5%
EV/EBITDA
¥31,873.26
+173.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.27B
Dividend Discount (DDM)
¥8,626.07
-26.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=159.74, r=10%, g=8%
Book Value (P/B)
¥19,167.12
+64.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7986.3, ROE=15.6%, g=6%, r=10%
Reverse DCF
¥11,660.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.3% | Historical: 19.5%
Margin of Safety
¥12,159.56
+4.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=16212.75, 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.