PR TIMES Corporation

3922 TSE Technology Information & Communication
TSE Prime
¥2,135.00
-1.52%
Delayed · cached 15 min

Fair value analysis

3922
PR TIMES Corporation
TechnologyInformation & Communication
¥2,135.00
Close used for this calculation
¥4,031.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
89/100
Profitability23/25
Returns21/25
Balance Sheet23/25
Efficiency22/25
Growth17/25
Exceptional
Quality radar
89Prof.23/25Ret.21/25Eff.22/25B.Sht23/25Growth17/25

Consensus fair value

¥4,031.53
Below FV
▲ +88.8% against the close used
Model range ¥1,643.72 – ¥5,125.53
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¥1,643.72Fair value¥4,031.53Bull¥5,125.53
FairClose
52-week traded range
52W low ¥2,003.0052W high ¥3,340.00

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

Valuation summary

Trading below the consensus fair value

PR TIMES Corporation closed at ¥2,135.00, 47.0% below the consensus fair value of ¥4,031.53 drawn from 8 valuation models.

Financial DNA score 89/100 — Exceptional. P/E of 12.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,982.39
+133.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,643.72
-23.0%
√(22.5 × EPS × BVPS)
EPS=177.73, BVPS=675.63 · outside Graham range (P/E 12, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
¥3,554.60
+66.5%
EPS × 20x (sector P/E)
EPS=177.73, Sector P/E=20x
Peter Lynch (PEG)
¥3,014.30
+41.2%
EPS × Growth% (PEG = 1 is fair)
EPS=177.73, g=17%
EV/EBITDA
¥5,125.53
+140.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.84B
Book Value (P/B)
¥4,053.80
+89.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=675.63, ROE=30%, g=6%, r=10%
Reverse DCF
¥2,135.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.2% | Historical: 17%
Margin of Safety
¥2,545.18
+19.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3393.57, 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.