Makuake,Inc.

4479 TSE Technology Information & Communication
TSE Growth
¥943.00
-3.18%
Delayed · cached 15 min

Fair value analysis

4479
Makuake,Inc.
TechnologyInformation & Communication
¥943.00
Close used for this calculation
¥869.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Profitability15/25
Returns4/25
Balance Sheet21/25
Efficiency6/25
Growth6/25
Average
Quality radar
46Prof.15/25Ret.4/25Eff.6/25B.Sht21/25Growth6/25

Consensus fair value

¥869.97
Near FV
▼ -7.7% against the close used
Model range ¥196.81 – ¥1,512.29
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¥196.81Fair value¥869.97Bull¥1,512.29
FairClose
52-week traded range
52W low ¥681.0052W high ¥1,289.00

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

Valuation summary

Trading close to the consensus fair value

Makuake,Inc. closed at ¥943.00, 8.4% above the consensus fair value of ¥869.97 drawn from 8 valuation models.

Financial DNA score 46/100 — Average. P/E of 29.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,512.29
+60.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥550.12
-41.7%
√(22.5 × EPS × BVPS)
EPS=31.95, BVPS=420.98 · outside Graham range (P/E 29.5, P/B 2.2) — asset-light, treat as a rough floor
P/E Fair Value
¥639.00
-32.2%
EPS × 20x (sector P/E)
EPS=31.95, Sector P/E=20x
Peter Lynch (PEG)
¥426.85
-54.7%
EPS × Growth% (PEG = 1 is fair)
EPS=31.95, g=13.4%
EV/EBITDA
¥817.89
-13.3%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=625.03M
Book Value (P/B)
¥196.81
-79.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=420.98, ROE=7.9%, g=6%, r=10%
Reverse DCF
¥943.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.4% | Historical: 13.4%
Margin of Safety
¥675.35
-28.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=900.47, 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.