eXmotion Co.,Ltd.

4394 TSE Technology Information & Communication
TSE Growth
¥630.00
-6.53%
Delayed · cached 15 min

Fair value analysis

4394
eXmotion Co.,Ltd.
TechnologyInformation & Communication
¥630.00
Close used for this calculation
¥879.66Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability13/25
Returns11/25
Balance Sheet23/25
Efficiency20/25
Growth16/25
Strong
Quality radar
67Prof.13/25Ret.11/25Eff.20/25B.Sht23/25Growth16/25

Consensus fair value

¥879.66
Below FV
▲ +39.6% against the close used
Model range ¥248.68 – ¥1,372.78
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¥248.68Fair value¥879.66Bull¥1,372.78
FairClose
52-week traded range
52W low ¥367.0052W high ¥727.00

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

Valuation summary

Trading below the consensus fair value

eXmotion Co.,Ltd. closed at ¥630.00, 28.4% below the consensus fair value of ¥879.66 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 14.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,372.78
+117.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.2%, r=10%, tg=3%, n=10yr
Graham Number
¥724.72
+15.0%
√(22.5 × EPS × BVPS)
EPS=42.24, BVPS=552.63
P/E Fair Value
¥844.80
+34.1%
EPS × 20x (sector P/E)
EPS=42.24, Sector P/E=20x
Peter Lynch (PEG)
¥261.89
-58.4%
EPS × Growth% (PEG = 1 is fair)
EPS=42.24, g=6.2%
EV/EBITDA
¥887.18
+40.8%
(EBITDA × 13.1x − Net Debt) ÷ Shares
EBITDA=204.37M
Dividend Discount (DDM)
¥558.14
-11.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=19.97, r=10%, g=6.2%
Book Value (P/B)
¥248.68
-60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=552.63, ROE=7.8%, g=6%, r=10%
Reverse DCF
¥630.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.2% | Historical: 6.2%
Margin of Safety
¥735.58
+16.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=980.77, 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.