AMUSE INC.

4301 TSE Industrials Services
TSE Prime
¥1,830.00
+0.77%
Delayed · cached 15 min

Fair value analysis

4301
AMUSE INC.
IndustrialsServices
¥1,830.00
Close used for this calculation
¥4,684.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability13/25
Returns15/25
Balance Sheet18/25
Efficiency23/25
Growth17/25
Strong
Quality radar
69Prof.13/25Ret.15/25Eff.23/25B.Sht18/25Growth17/25

Consensus fair value

¥4,684.15
Below FV
▲ +156.0% against the close used
Model range ¥892.68 – ¥7,231.90
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¥892.68Fair value¥4,684.15Bull¥7,231.90
FairClose
52-week traded range
52W low ¥1,734.0052W high ¥2,155.00

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

Valuation summary

Trading below the consensus fair value

AMUSE INC. closed at ¥1,830.00, 60.9% below the consensus fair value of ¥4,684.15 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,209.90
+294.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,887.64
+57.8%
√(22.5 × EPS × BVPS)
EPS=166.06, BVPS=2231.71
P/E Fair Value
¥3,321.20
+81.5%
EPS × 20x (sector P/E)
EPS=166.06, Sector P/E=20x
Peter Lynch (PEG)
¥2,419.49
+32.2%
EPS × Growth% (PEG = 1 is fair)
EPS=166.06, g=14.6%
EV/EBITDA
¥7,231.90
+295.2%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=6.8B
Dividend Discount (DDM)
¥2,164.16
+18.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.08, r=10%, g=8%
Book Value (P/B)
¥892.68
-51.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2231.71, ROE=7.6%, g=6%, r=10%
Reverse DCF
¥1,830.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 14.6%
Margin of Safety
¥3,354.68
+83.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4472.91, 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.