T · 7084.T
Kids Smile Holdings Inc.
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Tokyo 141-0031
- Website
- kidssmile-hd.co.jp
Price · as of 2025-03-31
$2,913.00
Market cap 9.96B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,957.14 | -32.81% |
| Intrinsic Value(DCF) | $1,617.00 | -44.49% |
| Graham-Dodd Method(GD) | $2,249.53 | -22.78% |
| Graham Formula(GF) | $660.74 | -77.32% |
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 | $1,804.66 | ||||
| 2021 | $1,447.39 | $1,344.37 | $34,068.51 | $2,533.57 | $5,573.06 |
| 2022 | $1,013.17 | $1,520.71 | $7,168.10 | $2,974.01 | $5,273.15 |
| 2023 | $1,057.15 | $1,810.13 | $4,440.22 | $2,201.27 | $1,093.15 |
| 2024 | $814.39 | $1,694.36 | $1,423.19 | $2,149.46 | $658.34 |
| 2025 | $1,661.55 | $1,957.14 | $1,586.71 | $2,249.53 | $660.74 |
AI valuation
Our deep-learning model estimates Kids Smile Holdings Inc.'s (7084.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,957.14
- Current price
- $2,913.00
- AI upside
- -32.81%
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
$1,617.00
-44.49% upside
Graham-Dodd
$2,249.53
-22.78% upside
Graham Formula
$660.74
-77.32% upside
About Kids Smile Holdings Inc.
Kids Smile Holdings Inc. offers childcare and early childhood education services primarily in Japan. It operates facilities, including after-school facilities, global schools, swimming school, preschool-integrated nurseries, licensed nurseries, and kindergarten classrooms. The company was founded in 2008 and is headquartered in Tokyo, Japan.
- CEO
- Masafumi Nakanishi
- Employees
- 1.24K
- Beta
- 0.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,617.00 ÷ $2,913.00) − 1 = -44.49% (DCF, example).