T · 3904.T
KAYAC Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Kamakura 248-0012
- Website
- kayac.com
Price · as of 2025-12-31
$425.00
Market cap 7B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,392.75 | +227.71% |
| Intrinsic Value(DCF) | $5,604.39 | +1,218.68% |
| Graham-Dodd Method(GD) | $487.33 | +14.67% |
| Graham Formula(GF) | $1,170.42 | +175.39% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $1,058.22 | $542.11 | $93.66 | $147.48 | $102.92 |
| 2015 | $635.89 | $293.98 | $8,934.24 | $195.74 | $607.03 |
| 2016 | $1,406.82 | $779.84 | $34,241.98 | $292.49 | $1,727.82 |
| 2017 | $1,023.74 | $683.98 | $6,299.16 | $339.92 | $622.23 |
| 2018 | $694.59 | $436.03 | $0.00 | $3.36 | $0.00 |
| 2019 | $510.59 | $291.95 | $0.00 | $0.00 | $0.00 |
| 2020 | $798.61 | $1,037.71 | $5,901.65 | $303.89 | $1,448.00 |
| 2021 | $670.91 | $893.00 | $55,288.53 | $408.49 | $2,715.64 |
| 2022 | $1,072.99 | $1,019.32 | $97,217.81 | $451.69 | $1,912.54 |
| 2023 | $710.32 | $1,123.46 | $24,901.05 | $399.22 | $437.31 |
| 2024 | $431.69 | $914.16 | $289.93 | $277.43 | $38.06 |
| 2025 | $445.00 | $1,392.75 | $369.54 | $487.33 | $1,170.42 |
AI valuation
Our deep-learning model estimates KAYAC Inc.'s (3904.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,392.75
- Current price
- $425.00
- AI upside
- +227.71%
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
$5,604.39
+1,218.68% upside
Graham-Dodd
$487.33
+14.67% upside
Graham Formula
$1,170.42
+175.39% upside
About KAYAC Inc.
KAYAC Inc. engages in the game-related business in Japan. It also operates a game community under the name Lobi; Tonamel, a tournament format where organizers manage their tournaments; and Pla-cole, a matching service for couples and wedding planners, as well as provides esports event planning and management, distribution, and production services under the Well Played name. In addition, the company offers home funeral, real estate, and trading services. KAYAC Inc. was founded in 1998 and is headquartered in Kamakura, Japan.
- CEO
- Daisuke Yanasawa
- Employees
- 612
- Beta
- 1.02
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5,604.39 ÷ $425.00) − 1 = +1,218.68% (DCF, example).