WEATHERNEWS INC.

4825 TSE Technology Information & Communication
TSE Prime
¥1,978.00
-0.85%
Delayed · cached 15 min

Fair value analysis

4825
WEATHERNEWS INC.
TechnologyInformation & Communication
¥1,978.00
Close used for this calculation
¥1,904.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability21/25
Returns11/25
Balance Sheet23/25
Efficiency13/25
Growth14/25
Strong
Quality radar
68Prof.21/25Ret.11/25Eff.13/25B.Sht23/25Growth14/25

Consensus fair value

¥1,904.22
Near FV
▼ -3.7% against the close used
Model range ¥1,018.41 – ¥5,799.89
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¥1,018.41Fair value¥1,904.22Bull¥5,799.89
FairClose
52-week traded range
52W low ¥1,827.5052W high ¥2,412.50

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

Valuation summary

Trading close to the consensus fair value

WEATHERNEWS INC. closed at ¥1,978.00, 3.9% above the consensus fair value of ¥1,904.22 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 23.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,547.55
-21.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,018.41
-48.5%
√(22.5 × EPS × BVPS)
EPS=85.76, BVPS=537.5 · outside Graham range (P/E 23.1, P/B 3.7) — asset-light, treat as a rough floor
P/E Fair Value
¥1,715.20
-13.3%
EPS × 20x (sector P/E)
EPS=85.76, Sector P/E=20x
Peter Lynch (PEG)
¥1,318.99
-33.3%
EPS × Growth% (PEG = 1 is fair)
EPS=85.76, g=15.4%
EV/EBITDA
¥2,284.44
+15.5%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=5.73B
Dividend Discount (DDM)
¥5,799.89
+193.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=107.41, r=10%, g=8%
Book Value (P/B)
¥1,451.25
-26.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=537.5, ROE=16.8%, g=6%, r=10%
Reverse DCF
¥1,978.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 9.1% | Historical: 15.4%
Margin of Safety
¥1,070.29
-45.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1427.05, 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.