T · 9212.T
Green Earth Institute Co., Ltd.
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- Tokyo 160-0022
- Website
- gei.co.jp
Price · as of 2025-09-30
$383.00
Market cap 5.02B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,824.37 | +376.34% |
| Intrinsic Value(DCF) | $4,177.84 | +990.82% |
| Graham-Dodd Method(GD) | $242.77 | -36.61% |
| Graham Formula(GF) | $169.24 | -55.81% |
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 | $0.00 | $0.00 | |||
| 2021 | $50.29 | $0.00 | |||
| 2022 | $483.00 | $505.11 | $589.51 | $99.70 | $0.00 |
| 2023 | $642.00 | $465.88 | $15,645.11 | $137.68 | $0.00 |
| 2024 | $468.00 | $311.95 | $1,213.41 | $115.75 | $0.00 |
| 2025 | $409.00 | $1,824.37 | $693.12 | $242.76 | $169.24 |
AI valuation
Our deep-learning model estimates Green Earth Institute Co., Ltd.'s (9212.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,824.37
- Current price
- $383.00
- AI upside
- +376.34%
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
$4,177.84
+990.82% upside
Graham-Dodd
$242.77
-36.61% upside
Graham Formula
$169.24
-55.81% upside
About Green Earth Institute Co., Ltd.
Green Earth Institute Co., Ltd. produces and sells carbon-neutral biofuels and green chemicals in Japan and internationally. It offers jet fuels; bioplastics used for food, feed, and cosmetic additives; and ethanol for cosmetics. The company was incorporated in 2011 and is headquartered in Tokyo, Japan.
- CEO
- Tomohito Ihara
- Employees
- 47
- Beta
- 0.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4,177.84 ÷ $383.00) − 1 = +990.82% (DCF, example).