AI inside Inc.

4488 TSE Technology Information & Communication
TSE Growth
¥2,076.00
-1.98%
Delayed · cached 15 min

Fair value analysis

4488
AI inside Inc.
TechnologyInformation & Communication
¥2,076.00
Close used for this calculation
¥1,562.90Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability8/25
Returns5/25
Balance Sheet21/25
Efficiency6/25
Growth1/25
Average
Quality radar
40Prof.8/25Ret.5/25Eff.6/25B.Sht21/25Growth1/25

Consensus fair value

¥1,562.90
Above FV
▼ -24.7% against the close used
Model range ¥345.09 – ¥1,920.84
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¥345.09Fair value¥1,562.90Bull¥1,920.84
FairClose
52-week traded range
52W low ¥1,942.0052W high ¥3,325.00

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

Valuation summary

Trading above the consensus fair value

AI inside Inc. closed at ¥2,076.00, 32.8% above the consensus fair value of ¥1,562.90 drawn from 8 valuation models.

Financial DNA score 40/100 — Average. P/E of 23.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,920.84
-7.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,581.97
-23.8%
√(22.5 × EPS × BVPS)
EPS=88.94, BVPS=1250.6 · outside Graham range (P/E 23.3, P/B 1.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,778.80
-14.3%
EPS × 20x (sector P/E)
EPS=88.94, Sector P/E=20x
Peter Lynch (PEG)
¥345.09
-83.4%
EPS × Growth% (PEG = 1 is fair)
EPS=88.94, g=3.9%
EV/EBITDA
¥1,088.04
-47.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=529.9M
Book Value (P/B)
¥786.09
-62.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1250.6, ROE=7.4%, g=3%, r=10%
Reverse DCF
¥2,076.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.2% | Historical: -3.9%
Margin of Safety
¥1,320.40
-36.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1760.54, 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.