IX Knowledge Incorporated

9753 TSE Technology Information & Communication
TSE Standard
¥1,428.00
+3.18%
Delayed · cached 15 min

Fair value analysis

9753
IX Knowledge Incorporated
TechnologyInformation & Communication
¥1,428.00
Close used for this calculation
¥3,415.62Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability17/25
Returns19/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
79Prof.17/25Ret.19/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥3,415.62
Below FV
▲ +139.2% against the close used
Model range ¥2,209.06 – ¥4,321.75
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¥2,209.06Fair value¥3,415.62Bull¥4,321.75
FairClose
52-week traded range
52W low ¥1,216.0052W high ¥1,527.00

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

Valuation summary

Trading below the consensus fair value

IX Knowledge Incorporated closed at ¥1,428.00, 58.2% below the consensus fair value of ¥3,415.62 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 8.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,557.34
+149.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,209.06
+54.7%
√(22.5 × EPS × BVPS)
EPS=179.22, BVPS=1210.17
P/E Fair Value
¥3,584.40
+151.0%
EPS × 20x (sector P/E)
EPS=179.22, Sector P/E=20x
Peter Lynch (PEG)
¥3,444.61
+141.2%
EPS × Growth% (PEG = 1 is fair)
EPS=179.22, g=19.2%
EV/EBITDA
¥4,321.75
+202.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.31B
Dividend Discount (DDM)
¥2,698.92
+89.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.98, r=10%, g=8%
Book Value (P/B)
¥2,964.92
+107.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1210.17, ROE=15.8%, g=6%, r=10%
Reverse DCF
¥1,428.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.5% | Historical: 19.2%
Margin of Safety
¥2,337.70
+63.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3116.93, 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.