WirelessGate,Inc.

9419 TSE Technology Information & Communication
TSE Standard
¥297.00
+1.71%
Delayed · cached 15 min

Fair value analysis

9419
WirelessGate,Inc.
TechnologyInformation & Communication
¥297.00
Close used for this calculation
¥314.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
47/100
Profitability4/25
Returns12/25
Balance Sheet13/25
Efficiency18/25
Growth2/25
Average
Quality radar
47Prof.4/25Ret.12/25Eff.18/25B.Sht13/25Growth2/25

Consensus fair value

¥314.74
Near FV
▲ +6.0% against the close used
Model range ¥98.52 – ¥516.40
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¥98.52Fair value¥314.74Bull¥516.40
FairClose
52-week traded range
52W low ¥241.0052W high ¥322.00

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

Valuation summary

Trading close to the consensus fair value

WirelessGate,Inc. closed at ¥297.00, 5.6% below the consensus fair value of ¥314.74 drawn from 7 valuation models.

Financial DNA score 47/100 — Average. P/E of 11.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥283.22
-4.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥291.54
-1.8%
√(22.5 × EPS × BVPS)
EPS=25.82, BVPS=146.31 · outside Graham range (P/E 11.5, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
¥516.40
+73.9%
EPS × 20x (sector P/E)
EPS=25.82, Sector P/E=20x
EV/EBITDA
¥98.52
-66.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=181.22M
Book Value (P/B)
¥340.68
+14.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=146.31, ROE=19.3%, g=3%, r=10%
Reverse DCF
¥297.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: 0%
Margin of Safety
¥272.79
-8.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=363.72, 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.