CHIeru Co.,Ltd.

3933 TSE Technology Information & Communication
TSE Standard
¥546.00
-0.36%
Delayed · cached 15 min

Fair value analysis

3933
CHIeru Co.,Ltd.
TechnologyInformation & Communication
¥546.00
Close used for this calculation
¥1,486.91Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability13/25
Returns23/25
Balance Sheet9/25
Efficiency25/25
Growth16/25
Strong
Quality radar
70Prof.13/25Ret.23/25Eff.25/25B.Sht9/25Growth16/25

Consensus fair value

¥1,486.91
Below FV
▲ +172.3% against the close used
Model range ¥759.94 – ¥5,992.00
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¥759.94Fair value¥1,486.91Bull¥5,992.00
FairClose
52-week traded range
52W low ¥432.0052W high ¥764.00

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

Valuation summary

Trading below the consensus fair value

CHIeru Co.,Ltd. closed at ¥546.00, 63.3% below the consensus fair value of ¥1,486.91 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 6.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,992.00
+997.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8.6%, r=10%, tg=3%, n=10yr
Graham Number
¥946.09
+73.3%
√(22.5 × EPS × BVPS)
EPS=88.16, BVPS=451.24
P/E Fair Value
¥1,763.20
+222.9%
EPS × 20x (sector P/E)
EPS=88.16, Sector P/E=20x
Peter Lynch (PEG)
¥759.94
+39.2%
EPS × Growth% (PEG = 1 is fair)
EPS=88.16, g=8.6%
EV/EBITDA
¥2,245.27
+311.2%
(EBITDA × 14.3x − Net Debt) ÷ Shares
EBITDA=1.31B
Dividend Discount (DDM)
¥972.97
+78.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=18.02, r=10%, g=8%
Book Value (P/B)
¥1,613.18
+195.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=451.24, ROE=20.3%, g=6%, r=10%
Reverse DCF
¥546.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.2% | Historical: 8.6%
Margin of Safety
¥2,175.32
+298.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2900.43, 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.