Advanced Media,Inc.

3773 TSE Technology Information & Communication
TSE Growth
¥1,058.00
-0.94%
Delayed · cached 15 min

Fair value analysis

3773
Advanced Media,Inc.
TechnologyInformation & Communication
¥1,058.00
Close used for this calculation
¥2,010.54Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
87/100
Profitability25/25
Returns14/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
87Prof.25/25Ret.14/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥2,010.54
Below FV
▲ +90.0% against the close used
Model range ¥1,345.37 – ¥3,335.40
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¥1,345.37Fair value¥2,010.54Bull¥3,335.40
FairClose
52-week traded range
52W low ¥893.0052W high ¥1,189.00

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

Valuation summary

Trading below the consensus fair value

Advanced Media,Inc. closed at ¥1,058.00, 47.4% below the consensus fair value of ¥2,010.54 drawn from 9 valuation models.

Financial DNA score 87/100 — Exceptional. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,660.23
+56.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,497.64
+41.6%
√(22.5 × EPS × BVPS)
EPS=111.18, BVPS=896.61
P/E Fair Value
¥2,223.60
+110.2%
EPS × 20x (sector P/E)
EPS=111.18, Sector P/E=20x
Peter Lynch (PEG)
¥3,335.40
+215.3%
EPS × Growth% (PEG = 1 is fair)
EPS=111.18, g=30%
EV/EBITDA
¥2,452.48
+131.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.14B
Dividend Discount (DDM)
¥1,811.08
+71.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.54, r=10%, g=8%
Book Value (P/B)
¥1,613.90
+52.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=896.61, ROE=13.2%, g=6%, r=10%
Reverse DCF
¥1,058.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 40.3%
Margin of Safety
¥1,345.37
+27.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1793.82, 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.