Mynet Inc.

3928 TSE Technology Information & Communication
TSE Standard
¥237.00
-1.66%
Delayed · cached 15 min

Fair value analysis

3928
Mynet Inc.
TechnologyInformation & Communication
¥237.00
Close used for this calculation
¥403.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability6/25
Returns21/25
Balance Sheet8/25
Efficiency23/25
Growth12/25
Good
Quality radar
58Prof.6/25Ret.21/25Eff.23/25B.Sht8/25Growth12/25

Consensus fair value

¥403.29
Below FV
▲ +70.2% against the close used
Model range ¥26.80 – ¥536.00
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¥26.80Fair value¥403.29Bull¥536.00
FairClose
52-week traded range
52W low ¥217.0052W high ¥311.00

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

Valuation summary

Trading below the consensus fair value

Mynet Inc. closed at ¥237.00, 41.2% below the consensus fair value of ¥403.29 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥502.30
+111.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥327.80
+38.3%
√(22.5 × EPS × BVPS)
EPS=26.8, BVPS=178.2
P/E Fair Value
¥536.00
+126.2%
EPS × 20x (sector P/E)
EPS=26.8, Sector P/E=20x
Peter Lynch (PEG)
¥26.80
-88.7%
EPS × Growth% (PEG = 1 is fair)
EPS=26.8, g=1%
EV/EBITDA
¥277.75
+17.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=378.61M
Dividend Discount (DDM)
¥76.45
-67.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=6, r=10%, g=2%
Book Value (P/B)
¥320.75
+35.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=178.2, ROE=15.6%, g=3%, r=10%
Reverse DCF
¥237.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4% | Historical: -1%
Margin of Safety
¥341.53
+44.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=455.37, 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.