T · 9795.T
Step Co.,Ltd.
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Fujisawa 251-0052
- Website
- stepv.co.jp
Price · as of 2025-09-30
$2,276.00
Market cap 39.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,598.66 | +14.18% |
| Intrinsic Value(DCF) | $1,420.61 | -37.58% |
| Graham-Dodd Method(GD) | $1,384.39 | -39.17% |
| Graham Formula(GF) | $2,199.73 | -3.35% |
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 | $308.82 | $819.01 | $246.96 | $624.90 | $776.89 |
| 2012 | $460.88 | $788.14 | $301.86 | $840.52 | $1,162.84 |
| 2013 | $579.90 | $892.72 | $313.37 | $789.99 | $1,122.60 |
| 2014 | $629.34 | $872.74 | $318.45 | $905.83 | $925.87 |
| 2015 | $832.45 | $977.22 | $347.70 | $1,011.97 | $1,203.77 |
| 2016 | $954.33 | $1,102.14 | $375.44 | $1,073.75 | $1,392.34 |
| 2017 | $1,336.14 | $1,299.02 | $427.63 | $1,164.22 | $1,301.84 |
| 2018 | $1,164.59 | $1,303.14 | $392.71 | $1,191.66 | $1,386.87 |
| 2019 | $1,281.74 | $1,365.47 | $500.96 | $1,284.43 | $1,522.64 |
| 2020 | $1,364.55 | $1,311.83 | $614.95 | $1,097.56 | $210.16 |
| 2021 | $1,609.81 | $1,593.81 | $1,052.60 | $1,534.10 | $3,966.60 |
| 2022 | $1,603.93 | $1,790.50 | $978.98 | $1,560.01 | $1,975.28 |
| 2023 | $1,734.98 | $1,739.26 | $753.50 | $1,591.18 | $1,993.05 |
| 2024 | $1,984.82 | $2,507.79 | $830.06 | $1,137.24 | $1,978.57 |
| 2025 | $2,403.00 | $2,598.66 | $719.44 | $1,384.38 | $2,199.73 |
AI valuation
Our deep-learning model estimates Step Co.,Ltd.'s (9795.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,598.66
- Current price
- $2,276.00
- AI upside
- +14.18%
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
$1,420.61
-37.58% upside
Graham-Dodd
$1,384.39
-39.17% upside
Graham Formula
$2,199.73
-3.35% upside
About Step Co.,Ltd.
Step Co.,Ltd. operates cram schools in Japan. The company also operates and manages childcare and nursery schools. It has 154 schools in Kanagawa prefecture. The company was founded in 1975 and is headquartered in Fujisawa, Japan.
- CEO
- Yosuke Endo
- Employees
- 945
- Beta
- 0.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,420.61 ÷ $2,276.00) − 1 = -37.58% (DCF, example).