T · 9245.T
Livero Inc.
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Tokyo 105-0001
- Website
- livero.co.jp
Price · as of 2025-12-31
$1,980.00
Market cap 12.19B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,846.89 | -6.72% |
| Intrinsic Value(DCF) | $9,555.41 | +382.6% |
| Graham-Dodd Method(GD) | $562.47 | -71.59% |
| Graham Formula(GF) | $2,906.63 | +46.8% |
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 | $432.11 | $947.29 | |||
| 2021 | $1,722.43 | $1,255.82 | $1,666.16 | $616.88 | $916.92 |
| 2022 | $1,097.51 | $1,120.85 | $247.35 | $404.33 | $147.34 |
| 2023 | $1,178.05 | $828.12 | $1,213.90 | $460.80 | $419.65 |
| 2024 | $1,815.37 | $1,406.36 | $8,299.18 | $690.32 | $1,820.80 |
| 2025 | $2,295.00 | $1,846.89 | $16,547.63 | $562.47 | $2,906.63 |
AI valuation
Our deep-learning model estimates Livero Inc.'s (9245.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,846.89
- Current price
- $1,980.00
- AI upside
- -6.72%
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
$9,555.41
+382.6% upside
Graham-Dodd
$562.47
-71.59% upside
Graham Formula
$2,906.63
+46.8% upside
About Livero Inc.
Livero Inc. provides a cloud platform in Japan. Its platform helps people to establish new living arrangements by helping them to find a place to rent, move, set up basic utilities, and easily make and manage their rental contracts. The company was incorporated in 2009 and is headquartered in Tokyo, Japan.
- CEO
- Hidetoshi Kashima
- Employees
- 153
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9,555.41 ÷ $1,980.00) − 1 = +382.6% (DCF, example).