System Support Holdings Inc.

4396 TSE Technology Information & Communication
TSE Prime
¥1,313.00
+0.08%
Delayed · cached 15 min

Fair value analysis

4396
System Support Holdings Inc.
TechnologyInformation & Communication
¥1,313.00
Close used for this calculation
¥3,226.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Profitability19/25
Returns25/25
Balance Sheet13/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
82Prof.19/25Ret.25/25Eff.25/25B.Sht13/25Growth25/25

Consensus fair value

¥3,226.27
Below FV
▲ +145.7% against the close used
Model range ¥1,359.74 – ¥4,071.92
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¥1,359.74Fair value¥3,226.27Bull¥4,071.92
FairClose
52-week traded range
52W low ¥943.0052W high ¥1,707.50

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

Valuation summary

Trading below the consensus fair value

System Support Holdings Inc. closed at ¥1,313.00, 59.3% below the consensus fair value of ¥3,226.27 drawn from 9 valuation models.

Financial DNA score 82/100 — Exceptional. P/E of 9.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,057.74
+209.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,359.74
+3.6%
√(22.5 × EPS × BVPS)
EPS=141.44, BVPS=580.97
P/E Fair Value
¥2,828.80
+115.4%
EPS × 20x (sector P/E)
EPS=141.44, Sector P/E=20x
Peter Lynch (PEG)
¥3,005.60
+128.9%
EPS × Growth% (PEG = 1 is fair)
EPS=141.44, g=21.3%
EV/EBITDA
¥4,071.92
+210.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.42B
Dividend Discount (DDM)
¥2,701.37
+105.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.03, r=10%, g=8%
Book Value (P/B)
¥2,954.25
+125.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=580.97, ROE=26.3%, g=6%, r=10%
Reverse DCF
¥1,313.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 21.3%
Margin of Safety
¥2,061.57
+57.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2748.76, 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.