Asahi Net,Inc.

3834 TSE Technology Information & Communication
TSE Prime
¥602.00
-0.66%
Delayed · cached 15 min

Fair value analysis

3834
Asahi Net,Inc.
TechnologyInformation & Communication
¥602.00
Close used for this calculation
¥761.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability11/25
Returns15/25
Balance Sheet23/25
Efficiency23/25
Growth14/25
Strong
Quality radar
72Prof.11/25Ret.15/25Eff.23/25B.Sht23/25Growth14/25

Consensus fair value

¥761.46
Below FV
▲ +26.5% against the close used
Model range ¥49.65 – ¥1,233.36
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¥49.65Fair value¥761.46Bull¥1,233.36
FairClose
52-week traded range
52W low ¥589.0052W high ¥726.00

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

Valuation summary

Trading below the consensus fair value

Asahi Net,Inc. closed at ¥602.00, 20.9% below the consensus fair value of ¥761.46 drawn from 9 valuation models.

Financial DNA score 72/100 — Strong. P/E of 12.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥493.27
-18.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥751.75
+24.9%
√(22.5 × EPS × BVPS)
EPS=49.65, BVPS=505.88
P/E Fair Value
¥993.00
+65.0%
EPS × 20x (sector P/E)
EPS=49.65, Sector P/E=20x
Peter Lynch (PEG)
¥49.65
-91.8%
EPS × Growth% (PEG = 1 is fair)
EPS=49.65, g=1%
EV/EBITDA
¥1,233.36
+104.9%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=3.06B
Dividend Discount (DDM)
¥318.53
-47.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=24.98, r=10%, g=2%
Book Value (P/B)
¥498.66
-17.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=505.88, ROE=9.9%, g=3%, r=10%
Reverse DCF
¥602.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 1%
Margin of Safety
¥559.51
-7.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=746.01, 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.