SuRaLa Net Co.,Ltd.
TSE Growth
¥290.00
-1.69%
Delayed · cached 15 min
Fair value analysis
3998
SuRaLa Net Co.,Ltd.
¥290.00
Close used for this calculation
¥566.06Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
35/100
Quality radar
Consensus fair value
¥566.06
Below FV▲ +95.2% against the close used
Model range ¥34.52 – ¥708.82
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¥34.52Fair value¥566.06Bull¥708.82
FairClose
52-week traded range
52W low ¥288.0052W high ¥429.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SuRaLa Net Co.,Ltd. closed at ¥290.00, 48.8% below the consensus fair value of ¥566.06 drawn from 3 valuation models.
Financial DNA score 35/100 — Average.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥708.82
+144.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥566.06
+95.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=356.62M
Book Value (P/B)
¥34.52
-88.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=345.24, ROE=1%, g=3%, r=10%
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.