Septeni Holdings Co Ltd (SPIDY) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Septeni Holdings Co Ltd $2.03, price $2.13, upside -4.7%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Septeni Holdings Co Ltd ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 24, 2026.
How to read this chart
60‑month range $1.10 – $3.82 · fair‑value band $1.58 – $2.50 · the $2.13 price screens above the $2.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Septeni Holdings Co Ltd ADR in your weekly email
Every Wednesday you see whether Septeni Holdings Co Ltd ADR 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.
Septeni Holdings Co., Ltd. operates in the digital marketing business. The company operates through three segments: Marketing Communication business, Direct Business, Data Solutions, and Others Segments.
Show more
Septeni Holdings Co., Ltd. operates in the digital marketing business. The company operates through three segments: Marketing Communication business, Direct Business, Data Solutions, and Others Segments. The Marketing Communication business segment offers DX support services through integrated marketing services focused on digital advertising sales and operations. The Direct Business segment provides integrated client support services by executing business strategy planning, and direct response promotions and CRM in B2C and B2B areas. The Data Solutions segment offers data collection, integration, and utilization services; and develops and delivers data- and AI-driven solutions, as well as is involved in the support client development and dispatch engineering personnel activities. It also operates in the employment platform business; and provides solutions that utilize an AI matching system and support the design of recruitment and training system. Septeni Holdings Co., Ltd. was founded in 1990 and is headquartered in Tokyo, Japan. Septeni Holdings Co., Ltd. operates as a subsidiary of Dentsu Group Inc.
Stock analysis
Septeni Holdings Co Ltd ADR (SPIDY) currently trades at $2.13, while our model-based Fair Value estimate is $2.03, so the stock looks roughly fairly valued today (gap 4.9%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $2.12 per share, and 7 of the 23 models we run sit above the $2.13 price.
Bear case: the Earnings-Based group reads lowest at $1.19, and 16 of the 23 models stay below the price. Evidence for this calculation is high.
Scenario range: $1.58 (bear) to $2.50 (bull), the price of $2.13 sits inside 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 62/100 (solid quality), in the Communication Services sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Septeni Holdings Co Ltd ADR reported revenue of ¥29.8B in FY2025 versus ¥21.4B in FY2021, a compound +8.7%/yr. Reported net income was ¥3.8B in FY2025, compounding +9.6%/yr from FY2021.
Key figures
Market cap $443M · P/E ratio 19.4 · P/S ratio 2.44 · EPS (TTM) $0.1100 · Net margin 12.6% · Return on equity 7.1% · Return on assets (EBIT) 6.0% · Operating margin 28.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 6% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 23% fair-value upside, at −5%, SPIDY screens richer than that median.
Fair Value models
Bear $1.58Fair Value $2.03Bull $2.50
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+5.4%
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.
+1.1%
Revenue growth 5 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.
+10.7%
Start year 2020 (pandemic). Over 10 years: −7.4% a year
Revenue growth 20 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.
+3.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in JPY ⓘ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. 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.
+2.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.4%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.2.4% vs −0.2%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.13% → 13%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 10.6%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
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).
+5.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+6.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +3.6% a year for the price and +4.0% for the forecasts.
Compare Septeni Holdings Co Ltd ADR with another stock
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.Advertising Agencies · 197 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside−4.7% · Below median
Profitability
Return on equity (TTM)7.1% · Above median
Return on assets3.3% · Above median
Net margin (TTM)14.8% · Top 25%
Operating margin (TTM)28.2% · Top 25%
Growth and dividend
Revenue growth11.6% · Above median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
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). "Septeni Holdings Co Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/SPIDY
Frequently asked questions
Is Septeni Holdings Co Ltd (SPIDY) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $2.03 versus a price of $2.13, about −5% upside (fairly valued).
What is the fair value of SPIDY?
Our model-based fair value for Septeni Holdings Co Ltd ADR is $2.03 (as of Sep 24, 2026), built from audited fundamentals. The current price: $2.13.
What is the quality score of SPIDY?
Septeni Holdings Co Ltd ADR has a Quality Score of 62/100. 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 Septeni Holdings Co Ltd (SPIDY)?
Our model-based price target is the fair value of $2.03 (as of Sep 24, 2026) from 23 valuation models. Cautious scenario $1.58, optimistic scenario $2.50. It is a calculation from audited fundamentals, not an analyst target.
What is the Septeni Holdings Co Ltd ADR stock forecast for 2026?
Our models put fair value at $2.03, about −5% upside versus a price of $2.13 (fairly valued). Cautious scenario $1.58, optimistic scenario $2.50. The calculation is refreshed regularly with new filings.
What is the revenue of Septeni Holdings Co Ltd (SPIDY)?
Septeni Holdings Co Ltd ADR reported trailing-twelve-month revenue of about ¥31.3B (latest available figure, as of Sep 24, 2026).
What growth is priced into Septeni Holdings Co Ltd (SPIDY)?
For today's price to be fair in a discounted-cash-flow model, Septeni Holdings Co Ltd ADR would have to grow free cash flow by +5.8 % per year for five years (discount rate 9.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SPIDY use?
Our models discount Septeni Holdings Co Ltd ADR at 9.8 %: a base by market capitalisation (small), damped by beta 0.17, country premium for USA. 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 Septeni Holdings Co Ltd ADR that is +5.8 % per year a year over ten years, using the same discount rate (9.8 %) and the same formula as our fair value.
How much growth has Septeni Holdings Co Ltd (SPIDY) delivered so far?
Over the past 5 years revenue at Septeni Holdings Co Ltd ADR grew +10.7 % a year. The price currently implies +5.8 % 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 Septeni Holdings Co Ltd (SPIDY) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Septeni Holdings Co Ltd ADR (+5.8 % 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 Septeni Holdings Co Ltd (SPIDY)?
The free-cash-flow yield on the price is 4.80 %: that much free cash flow Septeni Holdings Co Ltd ADR produces per unit of market value. When it exceeds the discount rate of our models (9.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Septeni Holdings Co Ltd (SPIDY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Septeni Holdings Co Ltd ADR it is $2.03 per share (as of Sep 24, 2026), against a price of $2.13. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Septeni Holdings Co Ltd ADR stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SPIDY trades above its calculated fair value: price $2.13, fair value $2.03, a gap of about −5% (fairly valued). 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 SPIDY?
No. The price is what the market pays today ($2.13); the fair value is what the company's own numbers justify ($2.03). For Septeni Holdings Co Ltd ADR the two are $0.1000 per share apart. That gap is exactly why we show both numbers side by side.
How much is Septeni Holdings Co Ltd ADR worth?
The market values Septeni Holdings Co Ltd ADR at about $443M (market capitalisation, as of Sep 24, 2026). Per share that is $2.13; our models calculate a fair value of $2.03 per share.
What do the bullish and bearish scenarios say about SPIDY?
Our models span a range for Septeni Holdings Co Ltd ADR: cautious scenario $1.58, base $2.03, optimistic $2.50 per share (as of Sep 24, 2026, price $2.13). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SPIDY?
Septeni Holdings Co Ltd ADR trades at a price-to-earnings ratio of 19.4 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $2.03 is built from several models across several years. Other multiples: P/B 1.1, P/S 2.2, EV/EBITDA 8.6.
How solid is the balance sheet of Septeni Holdings Co Ltd (SPIDY)?
Balance-sheet figures for Septeni Holdings Co Ltd ADR (as of Sep 24, 2026): return on equity 7.1%, debt of 0.00 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is SPIDY from its 52-week high?
Septeni Holdings Co Ltd ADR trades at $2.13, at its 52-week high of $2.13 and 6% above the low of $2.02 (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of $2.03 is for.
Which stocks are comparable to Septeni Holdings Co Ltd ADR?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Septeni Holdings Co Ltd ADR stock attractive at the current price?
The data as of Sep 24, 2026: price $2.13, calculated fair value $2.03 (−5%), Quality Score 62/100, from 23 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 SPIDY calculated?
We run Septeni Holdings Co Ltd ADR through 23 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 $2.03, 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 16.1 % above its aggregate fair value. Septeni Holdings Co Ltd ADR itself currently trades above fair value. 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 Septeni Holdings Co Ltd (SPIDY)?
The closing price on Sep 25, 2026 was $2.13. Our model-based fair value is $2.03, about −5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Septeni Holdings Co Ltd ADR right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Septeni Holdings Co Ltd (SPIDY) come from?
Earnings per share at Septeni Holdings Co Ltd ADR grew +2.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share −9.9 %, EBIT margin +8.0 %, tax rate +2.2 %, residual (interest, one-offs) +3.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Septeni Holdings Co Ltd ADR
How large is the market capitalisation of Septeni Holdings Co Ltd (SPIDY)?
The market capitalisation of Septeni Holdings Co Ltd ADR is $443M. 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 Septeni Holdings Co Ltd (SPIDY)?
The price-to-sales ratio of Septeni Holdings Co Ltd ADR is 2.44 (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 Septeni Holdings Co Ltd (SPIDY)?
Earnings per share at Septeni Holdings Co Ltd ADR are $0.1100 (price ÷ EPS = P/E 19.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Septeni Holdings Co Ltd (SPIDY)?
The net margin of Septeni Holdings Co Ltd ADR is 12.6% (fiscal year 2025). 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 Septeni Holdings Co Ltd (SPIDY)?
The return on equity (ROE) of Septeni Holdings Co Ltd ADR is 7.1% (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 Septeni Holdings Co Ltd (SPIDY)?
On an EBIT basis the return on assets of Septeni Holdings Co Ltd ADR is 6.0% (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 Septeni Holdings Co Ltd (SPIDY)?
The operating margin of Septeni Holdings Co Ltd ADR is 28.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Septeni Holdings Co Ltd (SPIDY)?
Revenue at Septeni Holdings Co Ltd ADR is growing +11.6% versus a year earlier (3y avg +1.1%). 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 Septeni Holdings Co Ltd (SPIDY)?
Earnings per share at Septeni Holdings Co Ltd ADR are growing +74.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Septeni Holdings Co Ltd (SPIDY) hold?
Septeni Holdings Co Ltd ADR holds more cash than debt, ¥12.6B net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Septeni Holdings Co Ltd ADR in the live analysis
One click puts Septeni Holdings Co Ltd ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 24, 2026