T · 5031.T
Moi Corporation
- Sector
- Technology · Software - Application
- Headquarters
- Tokyo
- Website
- about.moi.st
Price · as of 2025-01-31
$272.00
Market cap 4.33B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $395.46 | +45.39% |
| Intrinsic Value(DCF) | $159.92 | -41.21% |
| Graham-Dodd Method(GD) | $143.93 | -47.08% |
| Graham Formula(GF) | $20.78 | -92.36% |
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 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $179.76 | $546.72 | |||
| 2023 | $336.00 | $498.50 | $14,884.94 | $141.57 | $35.30 |
| 2024 | $246.00 | $5,714.93 | $114.43 | $201.53 | $78.44 |
| 2025 | $226.00 | $395.46 | $126.23 | $143.93 | $20.78 |
AI valuation
Our deep-learning model estimates Moi Corporation's (5031.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $395.46
- Current price
- $272.00
- AI upside
- +45.39%
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
$159.92
-41.21% upside
Graham-Dodd
$143.93
-47.08% upside
Graham Formula
$20.78
-92.36% upside
About Moi Corporation
Moi Corporation provides live streaming platform service solutions in Japan. It offers TwitCasting, a live broadcasting service to broadcast live online using only a single smartphone device; TwitCasting Games, a gameplay broadcasting app; and Membership STAR, a fan community. The company was incorporated in 2012 and is headquartered in Tokyo, Japan.
- CEO
- Yosuke Akamatsu
- Employees
- 42
- Beta
- 0.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($159.92 ÷ $272.00) − 1 = -41.21% (DCF, example).