CyberBuzz,Inc.
TSE Growth
¥501.00
-2.72%
Delayed · cached 15 min
Fair value analysis
7069
CyberBuzz,Inc.
¥501.00
Close used for this calculation
¥1,330.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Quality radar
Consensus fair value
¥1,330.39
Below FV▲ +165.5% against the close used
Model range ¥560.67 – ¥1,918.60
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¥560.67Fair value¥1,330.39Bull¥1,918.60
FairClose
52-week traded range
52W low ¥360.0052W high ¥732.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
CyberBuzz,Inc. closed at ¥501.00, 62.3% below the consensus fair value of ¥1,330.39 drawn from 6 valuation models.
Financial DNA score 56/100 — Good. P/E of 5.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥1,243.16
+148.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥560.67
+11.9%
√(22.5 × EPS × BVPS)
EPS=95.93, BVPS=145.64
P/E Fair Value
¥1,918.60
+283.0%
EPS × 20x (sector P/E)
EPS=95.93, Sector P/E=20x
EV/EBITDA
¥806.36
+60.9%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=435.23M
Reverse DCF
¥501.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 0%
Margin of Safety
¥930.61
+85.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1240.81, 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.