Capital Asset Planning,Inc.

3965 TSE Technology Information & Communication
TSE Standard
¥885.00
-0.23%
Delayed · cached 15 min

Fair value analysis

3965
Capital Asset Planning,Inc.
TechnologyInformation & Communication
¥885.00
Close used for this calculation
¥1,471.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability17/25
Returns16/25
Balance Sheet18/25
Efficiency20/25
Growth23/25
Strong
Quality radar
71Prof.17/25Ret.16/25Eff.20/25B.Sht18/25Growth23/25

Consensus fair value

¥1,471.03
Below FV
▲ +66.2% against the close used
Model range ¥904.38 – ¥2,378.82
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¥904.38Fair value¥1,471.03Bull¥2,378.82
FairClose
52-week traded range
52W low ¥744.0052W high ¥919.00

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

Valuation summary

Trading below the consensus fair value

Capital Asset Planning,Inc. closed at ¥885.00, 39.8% below the consensus fair value of ¥1,471.03 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,326.23
+49.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,008.46
+14.0%
√(22.5 × EPS × BVPS)
EPS=69.97, BVPS=645.99
P/E Fair Value
¥1,399.40
+58.1%
EPS × 20x (sector P/E)
EPS=69.97, Sector P/E=20x
Peter Lynch (PEG)
¥2,099.10
+137.2%
EPS × Growth% (PEG = 1 is fair)
EPS=69.97, g=30%
EV/EBITDA
¥2,378.82
+168.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=810.81M
Dividend Discount (DDM)
¥970.14
+9.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.97, r=10%, g=8%
Book Value (P/B)
¥904.38
+2.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=645.99, ROE=11.6%, g=6%, r=10%
Reverse DCF
¥885.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 55%
Margin of Safety
¥933.52
+5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1244.7, 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.