Cyber Security Cloud,Inc.

4493 TSE Technology Information & Communication
TSE Growth
¥1,724.00
-2.21%
Delayed · cached 15 min

Fair value analysis

4493
Cyber Security Cloud,Inc.
TechnologyInformation & Communication
¥1,724.00
Close used for this calculation
¥1,719.00Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability23/25
Returns13/25
Balance Sheet18/25
Efficiency14/25
Growth12/25
Strong
Quality radar
68Prof.23/25Ret.13/25Eff.14/25B.Sht18/25Growth12/25

Consensus fair value

¥1,719.00
Near FV
▼ -0.3% against the close used
Model range ¥889.76 – ¥2,455.20
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¥889.76Fair value¥1,719.00Bull¥2,455.20
FairClose
52-week traded range
52W low ¥1,471.0052W high ¥2,090.00

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

Valuation summary

Trading close to the consensus fair value

Cyber Security Cloud,Inc. closed at ¥1,724.00, 0.3% above the consensus fair value of ¥1,719.00 drawn from 8 valuation models.

Financial DNA score 68/100 — Strong. P/E of 21.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,624.44
-5.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥889.76
-48.4%
√(22.5 × EPS × BVPS)
EPS=81.84, BVPS=429.93 · outside Graham range (P/E 21.1, P/B 4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,636.80
-5.1%
EPS × 20x (sector P/E)
EPS=81.84, Sector P/E=20x
Peter Lynch (PEG)
¥2,455.20
+42.4%
EPS × Growth% (PEG = 1 is fair)
EPS=81.84, g=30%
EV/EBITDA
¥2,077.68
+20.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.17B
Book Value (P/B)
¥2,262.48
+31.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=429.93, ROE=27.1%, g=6%, r=10%
Reverse DCF
¥1,724.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.9% | Historical: 48.3%
Margin of Safety
¥1,037.75
-39.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1383.67, 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.