Wantedly,Inc

3991 TSE Technology Information & Communication
TSE Growth
¥955.00
-1.14%
Delayed · cached 15 min

Fair value analysis

3991
Wantedly,Inc
TechnologyInformation & Communication
¥955.00
Close used for this calculation
¥2,342.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
92/100
Profitability25/25
Returns23/25
Balance Sheet21/25
Efficiency23/25
Growth23/25
Exceptional
Quality radar
92Prof.25/25Ret.23/25Eff.23/25B.Sht21/25Growth23/25

Consensus fair value

¥2,342.88
Below FV
▲ +145.3% against the close used
Model range ¥1,077.81 – ¥4,269.71
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¥1,077.81Fair value¥2,342.88Bull¥4,269.71
FairClose
52-week traded range
52W low ¥887.0052W high ¥1,427.00

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

Valuation summary

Trading below the consensus fair value

Wantedly,Inc closed at ¥955.00, 59.2% below the consensus fair value of ¥2,342.88 drawn from 9 valuation models.

Financial DNA score 92/100 — Exceptional. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,269.71
+347.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,150.89
+20.5%
√(22.5 × EPS × BVPS)
EPS=114.04, BVPS=516.22
P/E Fair Value
¥2,280.80
+138.8%
EPS × 20x (sector P/E)
EPS=114.04, Sector P/E=20x
Peter Lynch (PEG)
¥3,421.20
+258.2%
EPS × Growth% (PEG = 1 is fair)
EPS=114.04, g=30%
EV/EBITDA
¥3,135.63
+228.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.65B
Dividend Discount (DDM)
¥1,077.81
+12.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.96, r=10%, g=8%
Book Value (P/B)
¥2,374.59
+148.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=516.22, ROE=24.4%, g=6%, r=10%
Reverse DCF
¥955.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 46.3%
Margin of Safety
¥1,925.35
+101.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2567.13, 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.