CyberAgent Inc ADR (CYGIY) Fair Value & Analysis

Communication Services · US · Market cap $4.2B · ISIN US23248D1054

What is CyberAgent Inc ADR really worth?

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

• The rarer combination: high quality (73/100) AND below fair value. That earns a closer look rather than a quick verdict.
• The price is below even our cautious bear case ($4.86). The market is more pessimistic than our downside scenario.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 3, 2026.

How to read this chart

60‑month range $2.09 – $10.02 · fair‑value band $4.86 – $8.29 · the $4.50 price screens below the $6.58 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 3, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

CyberAgent Inc ADR (CYGIY) currently trades at $4.50, while our model-based Fair Value estimate is $6.58, implying the stock looks roughly 31.6% undervalued today. The Quality Score stands at 73/100 (solid quality), in the Communication Services sector. Bull case: the DCF Models group reads highest at a median of $13.32 per share, and 20 of the 24 models we run sit above the $4.50 price. Bear case: the Asset-Based group reads lowest at $1.17, and 4 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, CyberAgent Inc ADR generated revenue of $931B at a net margin of 4.6%. Revenue grew 13.3% year over year. It earns a return on equity of 21.1%. The balance sheet holds a net cash position of $139B. Fundamentals as of Sep 3, 2026

Our scenario range runs from $4.86 (bear case) to $8.29 (bull case); at $4.50, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 25% below its 52-week high and 15% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 46%, CYGIY screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Widest divergence: DCF Models ($13.32) versus Asset-Based ($1.17). Highest evidence: FCF DCF (78).

Key figures & financial health

Quality Score breakdown

About the company

CyberAgent, Inc., together with its subsidiaries, engages in the internet advertising business in Japan. It operates through Media Business, Internet Advertising Business, Game Business, Investment Development Business, and Other Businesses segments.

Full company description

CyberAgent, Inc., together with its subsidiaries, engages in the internet advertising business in Japan. It operates through Media Business, Internet Advertising Business, Game Business, Investment Development Business, and Other Businesses segments. The company operates Ameba, a video streaming platform with various channels, including 24-hour news, dramas, romance shows, anime, and sports; and WinTicket for internet betting for sports events, such as horse, bicycle, and auto racing, as well as fan community app development and service management; IP works and content; performance; merchandising; and overseas marketing. It also offers AI solutions; creative production; DX business; research and consulting; and smartphone games. In addition, the company engages in news content planning and production; smartphone advertising; creative office planning and management; corporate venture capital; fund establishment and management; crowdfunding; and management of professional soccer teams. CyberAgent, Inc. was incorporated in 1998 and is headquartered in Shibuya, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CyberAgent Inc ADR reported revenue of ¥879B in FY2025 versus ¥666B in FY2021, a compound +7.2%/yr. Reported net income was ¥31.9B in FY2025, compounding −6.4%/yr from FY2021.

Watch CYGIY: get an alert when its fair value changes →

Peer Group

Advertising Agencies · 195 stocks

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.

Valuation Multiples vs Advertising Agencies median · lower = cheaper

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Similar stocks

10 more Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Sep 3, 2026).

Explore undervalued stocks

More undervalued Communication Services stocks →

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

Discover tools

Frequently asked questions