Beaglee Inc.

3981 TSE Technology Information & Communication
TSE Standard
¥1,218.00
-0.08%
Delayed · cached 15 min

Fair value analysis

3981
Beaglee Inc.
TechnologyInformation & Communication
¥1,218.00
Close used for this calculation
¥2,588.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability13/25
Returns15/25
Balance Sheet9/25
Efficiency25/25
Growth19/25
Good
Quality radar
62Prof.13/25Ret.15/25Eff.25/25B.Sht9/25Growth19/25

Consensus fair value

¥2,588.14
Below FV
▲ +112.5% against the close used
Model range ¥1,003.06 – ¥5,104.35
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¥1,003.06Fair value¥2,588.14Bull¥5,104.35
FairClose
52-week traded range
52W low ¥1,172.0052W high ¥1,322.00

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

Valuation summary

Trading below the consensus fair value

Beaglee Inc. closed at ¥1,218.00, 52.9% below the consensus fair value of ¥2,588.14 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 10.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,104.35
+319.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,986.29
+63.1%
√(22.5 × EPS × BVPS)
EPS=122.37, BVPS=1432.94
P/E Fair Value
¥2,447.40
+100.9%
EPS × 20x (sector P/E)
EPS=122.37, Sector P/E=20x
Peter Lynch (PEG)
¥1,387.68
+13.9%
EPS × Growth% (PEG = 1 is fair)
EPS=122.37, g=11.3%
EV/EBITDA
¥4,349.19
+257.1%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=1.73B
Dividend Discount (DDM)
¥2,269.13
+86.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.02, r=10%, g=8%
Book Value (P/B)
¥1,003.06
-17.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1432.94, ROE=8.8%, g=6%, r=10%
Reverse DCF
¥1,218.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.4% | Historical: 11.3%
Margin of Safety
¥2,384.51
+95.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3179.35, 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.