MicroAd,Inc.

9553 TSE Industrials Services
TSE Growth
¥612.00
-1.13%
Delayed · cached 15 min

Fair value analysis

9553
MicroAd,Inc.
IndustrialsServices
¥612.00
Close used for this calculation
¥271.61Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
18/100
Profitability4/25
Returns3/25
Balance Sheet9/25
Efficiency2/25
Growth0/25
Weak
Quality radar
18Prof.4/25Ret.3/25Eff.2/25B.Sht9/25Growth0/25

Consensus fair value

¥271.61
Above FV
▼ -55.6% against the close used
Model range ¥51.21 – ¥475.72
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¥51.21Fair value¥271.61Bull¥475.72
FairClose
52-week traded range
52W low ¥420.0052W high ¥921.00

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

Valuation summary

Trading above the consensus fair value

MicroAd,Inc. closed at ¥612.00, 125.3% above the consensus fair value of ¥271.61 drawn from 7 valuation models.

Financial DNA score 18/100 — Weak. P/E of 86.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥475.72
-22.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥143.02
-76.6%
√(22.5 × EPS × BVPS)
EPS=7.1, BVPS=128.03 · outside Graham range (P/E 86.2, P/B 4.8) — asset-light, treat as a rough floor
P/E Fair Value
¥142.00
-76.8%
EPS × 20x (sector P/E)
EPS=7.1, Sector P/E=20x
EV/EBITDA
¥210.51
-65.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=844.92M
Book Value (P/B)
¥51.21
-91.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=128.03, ROE=5.8%, g=3%, r=10%
Reverse DCF
¥612.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27% | Historical: 0%
Margin of Safety
¥190.19
-68.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=253.58, 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.