Aidma Marketing Communication Corporation

9466 TSE Technology Information & Communication
TSE Standard
¥242.00
+1.26%
Delayed · cached 15 min

Fair value analysis

9466
Aidma Marketing Communication Corporation
TechnologyInformation & Communication
¥242.00
Close used for this calculation
¥286.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability17/25
Returns7/25
Balance Sheet23/25
Efficiency18/25
Growth22/25
Strong
Quality radar
65Prof.17/25Ret.7/25Eff.18/25B.Sht23/25Growth22/25

Consensus fair value

¥286.64
Below FV
▲ +18.4% against the close used
Model range ¥139.02 – ¥539.71
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¥139.02Fair value¥286.64Bull¥539.71
FairClose
52-week traded range
52W low ¥218.0052W high ¥250.00

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

Valuation summary

Trading below the consensus fair value

Aidma Marketing Communication Corporation closed at ¥242.00, 15.6% below the consensus fair value of ¥286.64 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 17.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥181.96
-24.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥281.60
+16.4%
√(22.5 × EPS × BVPS)
EPS=13.69, BVPS=257.45
P/E Fair Value
¥273.80
+13.1%
EPS × 20x (sector P/E)
EPS=13.69, Sector P/E=20x
Peter Lynch (PEG)
¥410.70
+69.7%
EPS × Growth% (PEG = 1 is fair)
EPS=13.69, g=30%
EV/EBITDA
¥423.25
+74.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=324.44M
Dividend Discount (DDM)
¥539.71
+123.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=9.99, r=10%, g=8%
Book Value (P/B)
¥139.02
-42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=257.45, ROE=5.4%, g=6%, r=10%
Reverse DCF
¥242.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.5% | Historical: 30.1%
Margin of Safety
¥184.34
-23.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=245.79, 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.