T · 3967.T
Eltes Co.,Ltd.
- Sector
- Technology · Software - Application
- Headquarters
- Tokyo
- Website
- eltes.co.jp
Price · as of 2025-02-28
$587.00
Market cap 3.78B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,648,724.90 | +280,773.07% |
| Intrinsic Value(DCF) | $59,872.38 | +10,099.72% |
| Graham-Dodd Method(GD) | — | — |
| 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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $383.26 | $1,294.82 | |||
| 2017 | $3,635.00 | $1,761.37 | $37,382.29 | $465.68 | $1,152.68 |
| 2018 | $2,039.00 | $1,277.87 | $8,723.18 | $353.87 | $150.54 |
| 2019 | $1,591.00 | $1,882.69 | $384.73 | $251.81 | $0.00 |
| 2020 | $1,440.00 | $841.06 | $1,803.13 | $410.70 | $434.62 |
| 2021 | $1,360.00 | $1,278.66 | $112.88 | $0.00 | $0.00 |
| 2022 | $896.00 | $1,055.70 | $10,069.29 | $346.17 | $1,012.99 |
| 2023 | $956.00 | $599.70 | $252,533.28 | $0.00 | $578.64 |
| 2024 | $799.00 | $831.31 | $437,920.13 | $214.26 | $1,954.17 |
| 2025 | $644.00 | $1,648,724.90 | $145,574.85 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Eltes Co.,Ltd.'s (3967.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,648,724.90
- Current price
- $587.00
- AI upside
- +280,773.07%
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
$59,872.38
+10,099.72% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
About Eltes Co.,Ltd.
Eltes Co.,Ltd. engages in the AI security, digital risk, and DX promotion businesses in Japan. The company offers social and internal risk management, on-line reputation management, digital credit, information bank/e-Government and security services. It also operates a physical security business; and provides services related to the promotion of DX in the security industry by combining AI and IoT. order. In addition, the company offers digitization support for administrative services for residents; dispatch services for DX human resources, such as engineers; and property management business. Further, it provides multiple solutions from pre-avoidance of social risks to post-crisis response methods, as well as internal threat detection services. Eltes Co.,Ltd. was founded in 2004 and is headquartered in Tokyo, Japan.
- CEO
- Takahiro Sugawara
- Employees
- 409
- Beta
- 0.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($59,872.38 ÷ $587.00) − 1 = +10,099.72% (DCF, example).