Spacemarket,Inc.

4487 TSE Technology Information & Communication
TSE Growth
¥232.00
-0.43%
Delayed · cached 15 min

Fair value analysis

4487
Spacemarket,Inc.
TechnologyInformation & Communication
¥232.00
Close used for this calculation
¥355.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability19/25
Returns21/25
Balance Sheet1/25
Efficiency19/25
Growth20/25
Good
Quality radar
60Prof.19/25Ret.21/25Eff.19/25B.Sht1/25Growth20/25

Consensus fair value

¥355.15
Below FV
▲ +53.1% against the close used
Model range ¥174.10 – ¥531.30
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¥174.10Fair value¥355.15Bull¥531.30
FairClose
52-week traded range
52W low ¥208.0052W high ¥376.00

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

Valuation summary

Trading below the consensus fair value

Spacemarket,Inc. closed at ¥232.00, 34.7% below the consensus fair value of ¥355.15 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 13.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥351.53
+51.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥174.10
-25.0%
√(22.5 × EPS × BVPS)
EPS=17.71, BVPS=76.07 · outside Graham range (P/E 13.1, P/B 3.1) — asset-light, treat as a rough floor
P/E Fair Value
¥354.20
+52.7%
EPS × 20x (sector P/E)
EPS=17.71, Sector P/E=20x
Peter Lynch (PEG)
¥531.30
+129.0%
EPS × Growth% (PEG = 1 is fair)
EPS=17.71, g=30%
EV/EBITDA
¥405.22
+74.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=315.28M
Book Value (P/B)
¥387.93
+67.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=76.07, ROE=26.4%, g=6%, r=10%
Reverse DCF
¥232.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.4% | Historical: 53.4%
Margin of Safety
¥219.96
-5.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=293.28, 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.