Accrete Inc.

4395 TSE Technology Information & Communication
TSE Growth
¥587.00
+0.34%
Delayed · cached 15 min

Fair value analysis

4395
Accrete Inc.
TechnologyInformation & Communication
¥587.00
Close used for this calculation
¥697.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability9/25
Returns18/25
Balance Sheet10/25
Efficiency20/25
Growth9/25
Good
Quality radar
57Prof.9/25Ret.18/25Eff.20/25B.Sht10/25Growth9/25

Consensus fair value

¥697.90
Below FV
▲ +18.9% against the close used
Model range ¥46.45 – ¥929.00
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¥46.45Fair value¥697.90Bull¥929.00
FairClose
52-week traded range
52W low ¥585.0052W high ¥1,498.00

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

Valuation summary

Trading below the consensus fair value

Accrete Inc. closed at ¥587.00, 15.9% below the consensus fair value of ¥697.90 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 12.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥581.57
-0.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥695.03
+18.4%
√(22.5 × EPS × BVPS)
EPS=46.45, BVPS=462.2
P/E Fair Value
¥929.00
+58.3%
EPS × 20x (sector P/E)
EPS=46.45, Sector P/E=20x
Peter Lynch (PEG)
¥46.45
-92.1%
EPS × Growth% (PEG = 1 is fair)
EPS=46.45, g=1%
EV/EBITDA
¥895.22
+52.5%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=685.1M
Dividend Discount (DDM)
¥127.23
-78.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.98, r=10%, g=2%
Book Value (P/B)
¥581.06
-1.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=462.2, ROE=11.8%, g=3%, r=10%
Reverse DCF
¥587.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.9% | Historical: 1%
Margin of Safety
¥551.40
-6.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=735.2, 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.