Science Arts,Inc.

4412 TSE Technology Information & Communication
TSE Growth
¥1,326.00
-1.85%
Delayed · cached 15 min

Fair value analysis

4412
Science Arts,Inc.
TechnologyInformation & Communication
¥1,326.00
Close used for this calculation
¥458.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
34/100
Profitability6/25
Returns5/25
Balance Sheet21/25
Efficiency2/25
Growth0/25
Weak
Quality radar
34Prof.6/25Ret.5/25Eff.2/25B.Sht21/25Growth0/25

Consensus fair value

¥458.41
Above FV
▼ -65.4% against the close used
Model range ¥153.74 – ¥650.25
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¥153.74Fair value¥458.41Bull¥650.25
FairClose
52-week traded range
52W low ¥1,083.0052W high ¥2,630.00

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

Valuation summary

Trading above the consensus fair value

Science Arts,Inc. closed at ¥1,326.00, 189.3% above the consensus fair value of ¥458.41 drawn from 7 valuation models.

Financial DNA score 34/100 — Weak. P/E of 92.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥650.25
-51.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥235.55
-82.2%
√(22.5 × EPS × BVPS)
EPS=14.32, BVPS=172.21 · outside Graham range (P/E 92.6, P/B 7.7) — asset-light, treat as a rough floor
P/E Fair Value
¥286.40
-78.4%
EPS × 20x (sector P/E)
EPS=14.32, Sector P/E=20x
EV/EBITDA
¥153.74
-88.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=123.14M
Book Value (P/B)
¥221.41
-83.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=172.21, ROE=12%, g=3%, r=10%
Reverse DCF
¥1,326.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.1% | Historical: 0%
Margin of Safety
¥293.05
-77.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=390.73, 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.