Akatsuki Inc (7QT) fair value: what the stock is really worth
As of Oct 26, 2026: fair value (intrinsic value) of Akatsuki Inc stock €11.53, price €6.90, upside +67.2%, quality 69 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value above price?Yes
Good quality?Yes
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 21, 2026.
How to read this chart
60‑month range €3.26 – €7.59 · fair‑value band €8.48 – €14.67 · the €6.90 price screens below the €11.53 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 21, 2026.
Follow Akatsuki in your weekly email
Every Wednesday you see whether Akatsuki is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Akatsuki Inc. engages in the entertainment, lifestyle, and solutions businesses in Japan and internationally.
Show moreShow less
The company is involved in the planning, development, and operation of mobile games under the Dragon Ball Z Dokkan Battle and Romancing SaGa names, as well as vertical-scrolling full-color comics; development and operation of mobile devices; and management of multiple brands of sweets shops.
It also provides online lottery sales systems under the SlashGift_ name; and develops and operates fan app platforms. In addition, the company offers social media marketing, creator agency services, and AI solutions; distributes HykeComic_After.ri; and manufactures and sells confectionery.
The company was incorporated in 2010 and is headquartered in Shinagawa, Japan.
Stock analysis
Akatsuki Inc (7QT) currently trades at €6.90, while our model-based Fair Value estimate is €11.53, implying the stock looks roughly 40.2% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of €17.91 per share, and 19 of the 24 models we run sit above the €6.90 price.
Bear case: the Dividend Discount group reads lowest at €2.04, and 5 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: €8.48 (bear) to €14.67 (bull), the price of €6.90 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 69/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Akatsuki Inc reported revenue of ¥25.9B in FY2026 versus ¥26.3B in FY2022, a compound −0.4%/yr. Reported net income was ¥5.7B in FY2026, compounding +2.1%/yr from FY2022.
Key figures
Market cap €239M Micro · P/E ratio 9.4 · P/S ratio 2.06 · EPS (TTM) €0.7300 · Dividend yield 3.2% · Net margin 21.9% · Return on equity 19.2% · Return on assets (EBIT) 10.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 69 out of 100 (low confidence).
What moves the price
The share trades about 10% below its 52-week high and 69% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 57% fair-value upside, at 67%, 7QT screens cheaper than that median.
Fair Value models
Bear€8.48Fair Value €11.53Bull€14.67
Price €6.90 · Upside +67.2%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (€0.2948 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+9.3%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.0%
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in JPY (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+7.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.0%
Dividend (yield on the price)3.2%
2026 sits 297% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Electronic Gaming & Multimedia · 143 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Akatsuki Inc Fair Value". https://www.fairvalue-calculator.com/stock/7QT
Frequently asked questions
Is Akatsuki Inc (7QT) overvalued or undervalued?
As of Oct 21, 2026, our model estimates a fair value of €11.53 versus a price of €6.90, about +67% upside (undervalued).
What is the fair value of 7QT?
Our model-based fair value for Akatsuki Inc is €11.53 (as of Oct 21, 2026), built from audited fundamentals. The current price: €6.90.
What is the quality score of 7QT?
Akatsuki Inc has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Akatsuki Inc (7QT)?
Our model-based price target is the fair value of €11.53 (as of Oct 21, 2026) from 24 valuation models. Cautious scenario €8.48, optimistic scenario €14.67. It is a calculation from audited fundamentals, not an analyst target.
What is the Akatsuki Inc stock forecast for 2026?
Our models put fair value at €11.53, about +67% upside versus a price of €6.90 (undervalued). Cautious scenario €8.48, optimistic scenario €14.67. The calculation is refreshed regularly with new filings.
What is the revenue of Akatsuki Inc (7QT)?
Akatsuki Inc reported trailing-twelve-month revenue of about ¥28.7B (latest available figure, as of Oct 21, 2026).
Does Akatsuki Inc pay a dividend?
Akatsuki Inc currently shows a dividend yield of 3.16% relative to its recent price (as of Oct 21, 2026).
What growth is priced into Akatsuki Inc (7QT)?
For today's price to be fair in a discounted-cash-flow model, Akatsuki Inc would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 11.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -0.4 % per year. As of Oct 21, 2026.
What discount rate (WACC) does the fair value of 7QT use?
Our models discount Akatsuki Inc at 11.1 %: a base by market capitalisation (micro), damped by beta 0.56, country premium for Germany. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Akatsuki Inc that is less than minus 40 % per year a year over ten years, using the same discount rate (11.1 %) and the same formula as our fair value.
How much growth has Akatsuki Inc (7QT) delivered so far?
Over the past 4 years revenue at Akatsuki Inc grew -0.4 % a year. The price currently implies less than minus 40 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Akatsuki Inc (7QT) growing?
The median revenue growth in the sector is +3.5 % a year. That is the yardstick for the growth priced into Akatsuki Inc (less than minus 40 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Akatsuki Inc (7QT)?
The free-cash-flow yield on the price is 12.00 %: that much free cash flow Akatsuki Inc produces per unit of market value. When it exceeds the discount rate of our models (11.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Akatsuki Inc (7QT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Akatsuki Inc it is €11.53 per share (as of Oct 21, 2026), against a price of €6.90. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Akatsuki Inc stock overvalued or undervalued in 2026?
As of Oct 21, 2026, 7QT trades below its calculated fair value: price €6.90, fair value €11.53, a gap of about +67% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 7QT?
No. The price is what the market pays today (€6.90); the fair value is what the company's own numbers justify (€11.53). For Akatsuki Inc the two are €4.63 per share apart. That gap is exactly why we show both numbers side by side.
How much is Akatsuki Inc worth?
The market values Akatsuki Inc at about €239M (market capitalisation, as of Oct 21, 2026). Per share that is €6.90; our models calculate a fair value of €11.53 per share.
What do the bullish and bearish scenarios say about 7QT?
Our models span a range for Akatsuki Inc: cautious scenario €8.48, base €11.53, optimistic €14.67 per share (as of Oct 21, 2026, price €6.90). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 7QT?
Akatsuki Inc trades at a price-to-earnings ratio of 9.4 (as of Oct 21, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €11.53 is built from several models across several years. Other multiples: P/B 0.9, P/S 1.5, EV/EBITDA 2.2.
How solid is the balance sheet of Akatsuki Inc (7QT)?
Balance-sheet figures for Akatsuki Inc (as of Oct 21, 2026): return on equity 19.2%, debt of 0.24 per unit of equity. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 7QT from its 52-week high?
Akatsuki Inc trades at €6.90, about 10% below its 52-week high of €7.65 and 69% above the low of €4.07 (as of Oct 23, 2026). Distance from the high says nothing about value: that is what the fair value of €11.53 is for.
Which stocks are comparable to Akatsuki Inc?
From the same area (Communication Services) we also value NetEase, Inc, Take-Two Interactive Software, Inc, Roblox Corporation, Zhejiang Century Huatong Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Akatsuki Inc stock attractive at the current price?
The data as of Oct 21, 2026: price €6.90, calculated fair value €11.53 (+67%), Quality Score 69/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 7QT calculated?
We run Akatsuki Inc through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of €11.53, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 12.7 % above its aggregate fair value. Akatsuki Inc currently trades 40 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Akatsuki Inc (7QT)?
The closing price on Oct 26, 2026 was €6.90. Our model-based fair value is €11.53, about +67% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Akatsuki Inc right now?
The price is below even our cautious bear case (€8.48). The market is more pessimistic than our downside scenario. Solid quality (69/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Akatsuki Inc
How large is the market capitalisation of Akatsuki Inc (7QT)?
The market capitalisation of Akatsuki Inc is €239M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Akatsuki Inc (7QT)?
The price-to-sales ratio of Akatsuki Inc is 2.06 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Akatsuki Inc (7QT)?
Earnings per share at Akatsuki Inc are €0.7300 (price ÷ EPS = P/E 9.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Akatsuki Inc (7QT)?
The dividend yield of Akatsuki Inc is 3.2% (payout 29.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Akatsuki Inc (7QT)?
The net margin of Akatsuki Inc is 21.9% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Akatsuki Inc (7QT)?
The return on equity (ROE) of Akatsuki Inc is 19.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Akatsuki Inc (7QT)?
On an EBIT basis the return on assets of Akatsuki Inc is 10.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Akatsuki Inc (7QT)?
The operating margin of Akatsuki Inc is 13.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Akatsuki Inc (7QT)?
Revenue at Akatsuki Inc is growing +122% versus a year earlier (3y avg +2.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Akatsuki Inc (7QT)?
Earnings per share at Akatsuki Inc are growing +208% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Akatsuki Inc in the live analysis
One click puts Akatsuki Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Broad data
Oct 21, 2026