GreenBee,Inc.

3913 TSE Technology Information & Communication
TSE Standard
¥1,151.00
+0.17%
Delayed · cached 15 min

Fair value analysis

3913
GreenBee,Inc.
TechnologyInformation & Communication
¥1,151.00
Close used for this calculation
¥1,759.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability25/25
Returns12/25
Balance Sheet23/25
Efficiency17/25
Growth20/25
Strong
Quality radar
77Prof.25/25Ret.12/25Eff.17/25B.Sht23/25Growth20/25

Consensus fair value

¥1,759.68
Below FV
▲ +52.9% against the close used
Model range ¥1,086.32 – ¥2,624.70
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¥1,086.32Fair value¥1,759.68Bull¥2,624.70
FairClose
52-week traded range
52W low ¥858.0052W high ¥1,531.00

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

Valuation summary

Trading below the consensus fair value

GreenBee,Inc. closed at ¥1,151.00, 34.6% below the consensus fair value of ¥1,759.68 drawn from 8 valuation models.

Financial DNA score 77/100 — Strong. P/E of 13.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,215.52
+92.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,086.32
-5.6%
√(22.5 × EPS × BVPS)
EPS=87.49, BVPS=599.48 · outside Graham range (P/E 13.2, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥1,749.80
+52.0%
EPS × 20x (sector P/E)
EPS=87.49, Sector P/E=20x
Peter Lynch (PEG)
¥2,624.70
+128.0%
EPS × Growth% (PEG = 1 is fair)
EPS=87.49, g=30%
EV/EBITDA
¥1,282.58
+11.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=170.51M
Book Value (P/B)
¥1,468.72
+27.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=599.48, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥1,151.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.5% | Historical: 267.7%
Margin of Safety
¥1,262.91
+9.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1683.88, 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.