BroadBand Tower,Inc.

3776 TSE Technology Information & Communication
TSE Standard
¥240.00
-1.23%
Delayed · cached 15 min

Fair value analysis

3776
BroadBand Tower,Inc.
TechnologyInformation & Communication
¥240.00
Close used for this calculation
¥148.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Profitability4/25
Returns6/25
Balance Sheet18/25
Efficiency7/25
Growth3/25
Average
Quality radar
35Prof.4/25Ret.6/25Eff.7/25B.Sht18/25Growth3/25

Consensus fair value

¥148.07
Above FV
▼ -38.3% against the close used
Model range ¥10.20 – ¥236.59
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¥10.20Fair value¥148.07Bull¥236.59
FairClose
52-week traded range
52W low ¥157.0052W high ¥295.00

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

Valuation summary

Trading above the consensus fair value

BroadBand Tower,Inc. closed at ¥240.00, 62.1% above the consensus fair value of ¥148.07 drawn from 8 valuation models.

Financial DNA score 35/100 — Average. P/E of 49.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥155.74
-35.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥125.37
-47.8%
√(22.5 × EPS × BVPS)
EPS=4.89, BVPS=142.86 · outside Graham range (P/E 49.1, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥97.80
-59.2%
EPS × 20x (sector P/E)
EPS=4.89, Sector P/E=20x
EV/EBITDA
¥236.59
-1.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.62B
Dividend Discount (DDM)
¥38.25
-84.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3, r=10%, g=2%
Book Value (P/B)
¥10.20
-95.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=142.86, ROE=3.5%, g=3%, r=10%
Reverse DCF
¥240.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.3% | Historical: 0%
Margin of Safety
¥94.73
-60.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=126.3, 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.