Virtualex Holdings,Inc.
TSE Growth
¥1,166.00
-0.93%
Delayed · cached 15 min
Fair value analysis
6193
Virtualex Holdings,Inc.
¥1,166.00
Close used for this calculation
¥1,530.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Quality radar
Consensus fair value
¥1,530.86
Below FV▲ +31.3% against the close used
Model range ¥191.78 – ¥2,611.85
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¥191.78Fair value¥1,530.86Bull¥2,611.85
FairClose
52-week traded range
52W low ¥932.0052W high ¥1,245.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Virtualex Holdings,Inc. closed at ¥1,166.00, 23.8% below the consensus fair value of ¥1,530.86 drawn from 3 valuation models.
Financial DNA score 26/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,611.85
+124.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥1,530.86
+31.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=509.7M
Dividend Discount (DDM)
¥191.78
-83.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.04, r=10%, g=2%
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.