BSN MEDIA HOLDINGS,INC.

9408 TSE Technology Information & Communication
TSE Standard
¥2,622.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9408
BSN MEDIA HOLDINGS,INC.
TechnologyInformation & Communication
¥2,622.00
Close used for this calculation
¥5,187.70Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability15/25
Returns13/25
Balance Sheet21/25
Efficiency18/25
Growth14/25
Strong
Quality radar
67Prof.15/25Ret.13/25Eff.18/25B.Sht21/25Growth14/25

Consensus fair value

¥5,187.70
Below FV
▲ +97.9% against the close used
Model range ¥2,310.92 – ¥7,436.83
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¥2,310.92Fair value¥5,187.70Bull¥7,436.83
FairClose
52-week traded range
52W low ¥2,132.0052W high ¥2,880.00

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

Valuation summary

Trading below the consensus fair value

BSN MEDIA HOLDINGS,INC. closed at ¥2,622.00, 49.5% below the consensus fair value of ¥5,187.70 drawn from 8 valuation models.

Financial DNA score 67/100 — Strong. P/E of 11.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,899.28
+125.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,813.42
+83.6%
√(22.5 × EPS × BVPS)
EPS=231.71, BVPS=4444.07
P/E Fair Value
¥4,634.20
+76.7%
EPS × 20x (sector P/E)
EPS=231.71, Sector P/E=20x
Peter Lynch (PEG)
¥3,257.84
+24.3%
EPS × Growth% (PEG = 1 is fair)
EPS=231.71, g=14.1%
EV/EBITDA
¥7,436.83
+183.6%
(EBITDA × 17x − Net Debt) ÷ Shares
EBITDA=2.64B
Book Value (P/B)
¥2,310.92
-11.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4444.07, ROE=5.2%, g=6%, r=10%
Reverse DCF
¥2,622.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.6% | Historical: 14.1%
Margin of Safety
¥3,836.73
+46.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5115.63, 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.