T · 3932.T
Akatsuki Inc.
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Tokyo 141-0021
- Website
- aktsk.jp
Price · as of 2025-03-31
$3,320.00
Market cap 45.14B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $6,812.34 | +105.19% |
| Intrinsic Value(DCF) | $57,702.65 | +1,638.03% |
| Graham-Dodd Method(GD) | $2,242.21 | -32.46% |
| Graham Formula(GF) | $775.70 | -76.64% |
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 | |||||
| 2015 | $388.03 | $3,797.19 | |||
| 2016 | $3,899.16 | $2,113.65 | $36,760.25 | $1,131.53 | $4,258.54 |
| 2017 | $6,030.48 | $3,315.46 | $3,303,444.88 | $1,811.84 | $22,224.75 |
| 2018 | $3,948.20 | $4,107.03 | $6,023,442.81 | $3,221.47 | $39,080.01 |
| 2019 | $4,849.69 | $5,255.27 | $651,446.79 | $3,803.30 | $19,925.91 |
| 2020 | $3,628.95 | $4,483.17 | $72,398.74 | $4,405.61 | $10,249.92 |
| 2021 | $3,102.99 | $4,377.59 | $5,344.62 | $3,927.62 | $2,387.54 |
| 2022 | $2,568.84 | $3,840.37 | $2,128.96 | $3,500.99 | $0.00 |
| 2023 | $1,923.84 | $3,255.19 | $2,590.40 | $2,148.76 | $104.11 |
| 2024 | $2,001.17 | $3,087.14 | $2,291.30 | $2,542.15 | $705.97 |
| 2025 | $2,936.09 | $6,812.34 | $2,255.42 | $2,242.21 | $775.70 |
AI valuation
Our deep-learning model estimates Akatsuki Inc.'s (3932.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $6,812.34
- Current price
- $3,320.00
- AI upside
- +105.19%
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
$57,702.65
+1,638.03% upside
Graham-Dodd
$2,242.21
-32.46% upside
Graham Formula
$775.70
-76.64% upside
About Akatsuki Inc.
Akatsuki Inc. engages in the mobile game and live experience businesses primarily in Japan. It develops mobiles games. The company also operates Asobuild, an entertainment facility service site; Pong!Pong!, a ping pong table activity and projection mapping service site; Sotoasobi, a service site to provide reservations for outdoor and leisure activities; and Daigomi, a Cheese restaurants. In addition, it provides Crayon, an app development support services to artists, creators, and athletes; a media franchise project of both music and audio drama CDs on themes of Jazz; and operates Kumarba Channel, an education and entertainment channel distributed through YouTube platform. The company was founded in 2010 and is headquartered in Tokyo, Japan.
- CEO
- Tetsuro Koda
- Employees
- 539
- Beta
- 0.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($57,702.65 ÷ $3,320.00) − 1 = +1,638.03% (DCF, example).