MINKABU THE INFONOID,Inc.

4436 TSE Technology Information & Communication
TSE Growth
¥413.00
-0.48%
Delayed · cached 15 min

Fair value analysis

4436
MINKABU THE INFONOID,Inc.
TechnologyInformation & Communication
¥413.00
Close used for this calculation
¥728.88Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability11/25
Returns23/25
Balance Sheet5/25
Efficiency25/25
Growth14/25
Good
Quality radar
64Prof.11/25Ret.23/25Eff.25/25B.Sht5/25Growth14/25

Consensus fair value

¥728.88
Below FV
▲ +76.5% against the close used
Model range ¥79.92 – ¥974.60
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¥79.92Fair value¥728.88Bull¥974.60
FairClose
52-week traded range
52W low ¥404.0052W high ¥526.00

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

Valuation summary

Trading below the consensus fair value

MINKABU THE INFONOID,Inc. closed at ¥413.00, 43.3% below the consensus fair value of ¥728.88 drawn from 8 valuation models.

Financial DNA score 64/100 — Good. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥875.11
+111.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
¥321.17
-22.2%
√(22.5 × EPS × BVPS)
EPS=48.73, BVPS=94.08 · outside Graham range (P/E 8.5, P/B 4.4) — asset-light, treat as a rough floor
P/E Fair Value
¥974.60
+136.0%
EPS × 20x (sector P/E)
EPS=48.73, Sector P/E=20x
Peter Lynch (PEG)
¥79.92
-80.6%
EPS × Growth% (PEG = 1 is fair)
EPS=48.73, g=1.6%
EV/EBITDA
¥384.23
-7.0%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=1.23B
Dividend Discount (DDM)
¥331.74
-19.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.02, r=10%, g=2%
Reverse DCF
¥413.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.6% | Historical: 1.6%
Margin of Safety
¥542.72
+31.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=723.63, 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.