Gunosy Inc.
TSE Standard
¥374.00
-1.84%
Delayed · cached 15 min
Fair value analysis
6047
Gunosy Inc.
¥374.00
Close used for this calculation
¥465.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
¥465.07
Below FV▲ +24.4% against the close used
Model range ¥105.68 – ¥1,132.18
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¥105.68Fair value¥465.07Bull¥1,132.18
FairClose
52-week traded range
52W low ¥350.0052W high ¥739.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Gunosy Inc. closed at ¥374.00, 19.6% below the consensus fair value of ¥465.07 drawn from 4 valuation models.
Financial DNA score 62/100 — Good.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥569.09
+52.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥105.68
-71.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=239M
Dividend Discount (DDM)
¥280.39
-25.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.99, r=10%, g=2%
Book Value (P/B)
¥1,132.18
+202.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=445.24, ROE=20.8%, g=3%, r=10%
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.