T · 2148.T
ITmedia Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- Tokyo 102-0094
- Website
- corp.itmedia.co.jp
Price · as of 2025-03-31
$1,565.00
Market cap 36.71B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,483.54 | +58.69% |
| Intrinsic Value(DCF) | $937.52 | -40.09% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $716.14 | -54.24% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $72.19 | $182.82 | $82.56 | $129.23 | $0.00 |
| 2012 | $68.36 | $70.39 | $104.10 | $239.27 | $133.79 |
| 2013 | $100.75 | $181.88 | $106.18 | $230.47 | $63.30 |
| 2014 | $159.15 | $209.40 | $129.13 | $240.65 | $84.87 |
| 2015 | $372.94 | $273.46 | $162.92 | $252.65 | $261.15 |
| 2016 | $663.71 | $509.66 | $2,634.97 | $273.45 | $1,217.77 |
| 2017 | $536.24 | $471.00 | $1,228.38 | $207.05 | $238.99 |
| 2018 | $559.78 | $485.94 | $673.71 | $214.95 | $294.62 |
| 2019 | $407.50 | $444.43 | $214.96 | $202.68 | $293.99 |
| 2020 | $1,086.01 | $739.00 | $258.97 | $175.01 | $7.34 |
| 2021 | $1,517.47 | $1,137.82 | $4,541.42 | $459.84 | $3,616.09 |
| 2022 | $1,461.53 | $1,315.91 | $6,121.44 | $532.13 | $2,252.90 |
| 2023 | $1,130.52 | $1,301.88 | $6,377.91 | $563.26 | $1,594.54 |
| 2024 | $1,780.98 | $1,449.44 | $963.09 | $427.48 | $0.00 |
| 2025 | $1,624.00 | $2,483.54 | $474.94 | $0.00 | $716.14 |
AI valuation
Our deep-learning model estimates ITmedia Inc.'s (2148.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,483.54
- Current price
- $1,565.00
- AI upside
- +58.69%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$937.52
-40.09% upside
Graham-Dodd
—
— upside
Graham Formula
$716.14
-54.24% upside
About ITmedia Inc.
ITmedia Inc. engages in the development and operation of Internet-only media providing information on various topics in Japan. It provides information on information technology, digital gadget, business, engineering, and social/culture. The company also offers digital advertising services, such as tie-up/ advertorial, recruitment tie-ups, reader behavioral data utilization advertisement, e-mail newsletter, seminar customer attraction support service, and online advertising; lead acquisition services, including lead acquisition and utilization service; and virtual events/webinar services. It serves technology/software as service product companies and manufacturing industries. The company was formerly known as Softbank ITmedia, Inc. and changed its name to ITmedia Inc. in March 2005. ITmedia Inc. was incorporated in 1999 and is headquartered in Tokyo, Japan. ITmedia Inc. is a subsidiary of SB Media Holdings Corp.
- CEO
- Takashi Kobayashi
- Employees
- 339
- Beta
- 0.67
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($937.52 ÷ $1,565.00) − 1 = -40.09% (DCF, example).