Appier Group,Inc.

4180 TSE Technology Information & Communication
TSE Prime
¥1,420.00
-1.05%
Delayed · cached 15 min

Fair value analysis

4180
Appier Group,Inc.
TechnologyInformation & Communication
¥1,420.00
Close used for this calculation
¥519.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
28/100
Profitability6/25
Returns2/25
Balance Sheet18/25
Efficiency2/25
Growth0/25
Weak
Quality radar
28Prof.6/25Ret.2/25Eff.2/25B.Sht18/25Growth0/25

Consensus fair value

¥519.33
Above FV
▼ -63.4% against the close used
Model range ¥170.74 – ¥599.21
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¥170.74Fair value¥519.33Bull¥599.21
FairClose
52-week traded range
52W low ¥664.0052W high ¥1,718.00

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

Valuation summary

Trading above the consensus fair value

Appier Group,Inc. closed at ¥1,420.00, 173.4% above the consensus fair value of ¥519.33 drawn from 7 valuation models.

Financial DNA score 28/100 — Weak. P/E of 56.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥599.21
-57.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥401.21
-71.7%
√(22.5 × EPS × BVPS)
EPS=25.14, BVPS=284.57 · outside Graham range (P/E 56.5, P/B 5) — asset-light, treat as a rough floor
P/E Fair Value
¥502.80
-64.6%
EPS × 20x (sector P/E)
EPS=25.14, Sector P/E=20x
EV/EBITDA
¥211.95
-85.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.98B
Book Value (P/B)
¥170.74
-88.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=284.57, ROE=7.2%, g=3%, r=10%
Reverse DCF
¥1,420.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.2% | Historical: 0%
Margin of Safety
¥375.81
-73.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=501.07, 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.