T · 2982.T
A.D.Works Group Co.,Ltd.
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Tokyo 100-0011
- Website
- adwg.co.jp
Price · as of 2024-12-31
$404.00
Market cap 21.83B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $684.66 | +69.47% |
| Intrinsic Value(DCF) | $88.70 | -78.04% |
| Graham-Dodd Method(GD) | $413.09 | +2.25% |
| Graham Formula(GF) | $938.89 | +132.4% |
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 |
|---|---|---|---|---|---|
| 2010 | $39,815.62 | $0.00 | |||
| 2011 | $23,877.87 | $119,160.69 | |||
| 2012 | $17,868.23 | $17,497.84 | |||
| 2013 | $20,812.89 | $6,620.39 | |||
| 2014 | $43.48 | $47.22 | |||
| 2015 | $27.82 | $2.22 | |||
| 2016 | $93.34 | $159.88 | |||
| 2017 | $134.00 | $107.98 | |||
| 2018 | $80.69 | $72.54 | |||
| 2019 | $98.89 | $57.61 | |||
| 2020 | $134.22 | $439.30 | $0.00 | $310.72 | $0.00 |
| 2021 | $119.45 | $373.23 | $0.00 | $340.23 | $136.08 |
| 2022 | $145.16 | $397.05 | $0.00 | $343.34 | $217.65 |
| 2023 | $218.23 | $376.60 | $2,919.05 | $379.59 | $1,624.83 |
| 2024 | $221.74 | $684.66 | $5,851.88 | $413.09 | $938.89 |
AI valuation
Our deep-learning model estimates A.D.Works Group Co.,Ltd.'s (2982.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $684.66
- Current price
- $404.00
- AI upside
- +69.47%
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
$88.70
-78.04% upside
Graham-Dodd
$413.09
+2.25% upside
Graham Formula
$938.89
+132.4% upside
About A.D.Works Group Co.,Ltd.
A.D. Works Group Co., Ltd. operates in the real estate business. It engages in the real estate leasing and sale activities. The company is also involved in the provision of property management and real estate consulting services, as well as in the real estate tech business. In addition, it offers renovation and repair services. The company was founded in 1886 and is based in Tokyo, Japan.
- CEO
- Hideo Tanaka
- Employees
- 240
- Beta
- -0.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($88.70 ÷ $404.00) − 1 = -78.04% (DCF, example).