VisasQ Inc.
TSE Growth
¥632.00
-2.32%
Delayed · cached 15 min
Fair value analysis
4490
VisasQ Inc.
¥632.00
Close used for this calculation
¥1,370.23Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
46/100
Quality radar
Consensus fair value
¥1,370.23
Below FV▲ +116.8% against the close used
Model range ¥1,055.02 – ¥1,645.69
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¥1,055.02Fair value¥1,370.23Bull¥1,645.69
FairClose
52-week traded range
52W low ¥446.0052W high ¥771.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
VisasQ Inc. closed at ¥632.00, 53.9% below the consensus fair value of ¥1,370.23 drawn from 5 valuation models.
Financial DNA score 46/100 — Average. P/E of 9.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,645.69
+160.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
P/E Fair Value
¥1,351.00
+113.8%
EPS × 20x (sector P/E)
EPS=67.55, Sector P/E=20x
EV/EBITDA
¥1,055.02
+66.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.39B
Reverse DCF
¥632.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 0%
Margin of Safety
¥1,123.76
+77.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1498.35, 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.