T · 3639.T
Voltage Incorporation
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Tokyo 150-6028
- Website
- voltage.co.jp
Price · as of 2025-06-30
$231.00
Market cap 1.61B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $590.09 | +155.45% |
| Intrinsic Value(DCF) | $177.10 | -23.33% |
| Graham-Dodd Method(GD) | $352.22 | +52.48% |
| Graham Formula(GF) | — | — |
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 | $1,325.82 | $1,093.15 | $216,644.75 | $1,062.77 | $4,928.45 |
| 2012 | $844.06 | $952.24 | $71,200.18 | $832.48 | $3,530.17 |
| 2013 | $717.24 | $1,899.57 | $20,910.50 | $523.81 | $569.16 |
| 2014 | $1,534.82 | $2,035.47 | $4,678.03 | $711.12 | $1,070.15 |
| 2015 | $1,318.59 | $2,222.27 | $237.66 | $682.59 | $593.73 |
| 2016 | $1,076.21 | $2,043.31 | $268.59 | $728.85 | $556.20 |
| 2017 | $1,157.51 | $1,876.30 | $90.41 | $526.20 | $0.00 |
| 2018 | $726.76 | $1,757.42 | $0.00 | $0.00 | $1,913.42 |
| 2019 | $483.85 | $1,508.82 | $0.00 | $43.24 | $0.00 |
| 2020 | $546.79 | $1,479.26 | $40.89 | $263.66 | $0.00 |
| 2021 | $459.00 | $1,455.25 | $161.20 | $539.21 | $324.15 |
| 2022 | $308.00 | $847.24 | $30.81 | $0.00 | $816.49 |
| 2023 | $290.00 | $888.00 | $111.71 | $306.17 | $72.90 |
| 2024 | $232.00 | $1,154.04 | $77.37 | $342.77 | $0.00 |
| 2025 | $293.00 | $590.09 | $95.57 | $352.22 | $0.00 |
AI valuation
Our deep-learning model estimates Voltage Incorporation's (3639.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $590.09
- Current price
- $231.00
- AI upside
- +155.45%
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
$177.10
-23.33% upside
Graham-Dodd
$352.22
+52.48% upside
Graham Formula
—
— upside
About Voltage Incorporation
Voltage Incorporation plans, designs, develops, produces, and operates mobile content in Japan and internationally. It also plans, manufactures, and sells event merchandise, videos, movies, and music using intellectual property content; and content using VR and AR technologies, as well as manages a digital comic book store, and produces and sells original label works. The company was founded in 1999 and is headquartered in Tokyo, Japan.
- CEO
- Yuzi Tsutani
- Employees
- 165
- Beta
- 0.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($177.10 ÷ $231.00) − 1 = -23.33% (DCF, example).