Serverworks Co.,Ltd.
TSE Standard
¥2,407.00
-1.76%
Delayed · cached 15 min
Fair value analysis
4434
Serverworks Co.,Ltd.
¥2,407.00
Close used for this calculation
¥848.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
19/100
Quality radar
Consensus fair value
¥848.39
Above FV▼ -64.8% against the close used
Model range ¥319.17 – ¥1,846.26
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¥319.17Fair value¥848.39Bull¥1,846.26
FairClose
52-week traded range
52W low ¥1,750.0052W high ¥2,618.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Serverworks Co.,Ltd. closed at ¥2,407.00, 183.7% above the consensus fair value of ¥848.39 drawn from 3 valuation models.
Financial DNA score 19/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,846.26
-23.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥848.39
-64.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=722.9M
Dividend Discount (DDM)
¥319.17
-86.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=25.03, r=10%, g=2%
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.