US · CTW
CTW Cayman Class A Ordinary Shares
- Sector
- Communication Services · Electronic Gaming & Multimedia
- Headquarters
- Tokyo 106-003
- Website
- ctw.inc
Price · as of 2025-07-31
$2.87
Market cap 94.22M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.81 | +1,252.26% |
| Intrinsic Value(DCF) | $12.55 | +337.28% |
| Graham-Dodd Method(GD) | $0.78 | -72.82% |
| Graham Formula(GF) | $2.47 | -13.87% |
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 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $2.99 | $0.00 | |||
| 2024 | $4.48 | $8.24 | |||
| 2025 | $2.25 | $38.81 | $0.13 | $0.78 | $2.47 |
AI valuation
Our deep-learning model estimates CTW Cayman Class A Ordinary Shares's (CTW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.81
- Current price
- $2.87
- AI upside
- +1,252.26%
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
$12.55
+337.28% upside
Graham-Dodd
$0.78
-72.82% upside
Graham Formula
$2.47
-13.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CTW | CTW Cayman Class A Ordina… | $2.87 | 94.22M | +1,252% | +337% | -73% | -14% | 35.26 | 4.88 | 1.49 | 14.45 | — | 5.59 | 75.61% | 2.84% | 4.24% | 14.87% | 11.44% | 8.47% | 0.25 | — | 2.15 | 1.78 | -0.60 | -8724.00% | 3207.00% | -15396.00% | -0.35% | 0.01 | -2.43% | 0.00% | 0.00% | 0.00% | 50.54 | -273.92 | 1.43 | 6.83 |
| CDLX | Cardlytics, Inc. | $0.86 | 46.71M | +7,482% | -7% | — | +550% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| EVC | Entravision Communication… | $3.10 | 282.03M | +582% | -79% | — | — | -0.96 | 0.98 | 0.39 | -8.48 | -0.12 | -3.32 | 34.66% | -14.24% | -40.80% | -80.81% | -16.04% | -22.01% | 1.62 | -3.16 | 3.02 | 2.75 | -4.28 | 82222.00% | 2286.00% | 3838.00% | 46.40% | 1.21 | 20.44% | 12.59% | -12.10% | 25.48% | -5.37 | 4.21 | 0.76 | -0.97 |
| GAIA | Gaia, Inc. | $3.39 | 84.97M | +695% | -35% | -71% | — | -17.72 | 1.19 | 1.06 | 7.99 | — | -5.81 | 86.11% | -6.57% | -5.79% | -6.50% | -6.68% | -3.98% | 0.14 | — | 0.38 | 0.32 | 0.45 | -1852.00% | 1236.00% | 22567.00% | 2.03% | 0.17 | 2.20% | 0.00% | 0.00% | 0.00% | -17.08 | 52.20 | 1.12 | 0.60 |
| IAC | IAC InterActive Corp. | $38.32 | 2.97B | +57% | -47% | -19% | -4% | -27.86 | 0.61 | 1.21 | 11.77 | — | 1.17 | 66.81% | -4.06% | -4.35% | -2.02% | -1.30% | -1.25% | 0.30 | -1.04 | 2.75 | 2.51 | 1.63 | -7951.00% | -3714.00% | -8449.00% | 1.55% | 0.11 | 0.82% | 0.00% | 0.00% | 10.87% | -34.64 | 75.03 | 1.41 | 1.07 |
| ILLR | Triller Group Inc. | $0.21 | 41.43M | +10,500% | +57% | — | — | -0.35 | -0.70 | 2.27 | -1.14 | -0.65 | -0.25 | 6.23% | -572.28% | -647.03% | 880.90% | -222.77% | -91.64% | -1.23 | -7.36 | 0.02 | 0.01 | -0.72 | 5306.00% | -448.00% | -4927.00% | -42.63% | -0.11 | -39.69% | 0.00% | 0.00% | 0.00% | -1.09 | -6.44 | 6.22 | -12.47 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| STRZ | Starz Entertainment Corp. | $11.00 | 184.04M | +3,802% | -34% | — | — | -1.40 | 0.39 | 0.22 | 2.17 | — | -0.26 | 36.23% | 0.92% | -15.42% | -94.91% | 0.52% | -4.65% | 1.42 | 0.28 | 0.27 | 0.24 | 1.70 | -7692.00% | -164.00% | -5821.00% | -21.09% | -0.07 | -2.75% | 0.00% | 0.00% | 674.84% | 108.88 | -21.57 | 1.00 | 0.53 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| WIMI | WiMi Hologram Cloud Inc. | $1.93 | 94.77M | +483% | +123% | +102% | -90% | 24.78 | 2.56 | 4.72 | 61.06 | — | 2.56 | 28.41% | -5.37% | 13.22% | 11.80% | 7.37% | 6.49% | 0.15 | -25.46 | 2.71 | 2.63 | -71.29 | -13029.00% | -742.00% | 250040.00% | 20.81% | 0.72 | -143.64% | 0.00% | 0.00% | 24.77% | -27.17 | 1.48 | 1.46 | 2.35 |
| XNET | Xunlei Limited | $5.72 | 71.57M | +744% | +25,350% | +343% | — | 86.81 | 0.18 | 0.18 | -37.81 | — | 0.19 | 51.86% | -4.86% | 0.38% | 0.21% | -9.23% | 0.14% | 0.09 | -21.57 | 2.86 | 2.79 | -27.87 | -5682.00% | -1116.00% | 661.00% | 39.32% | 0.24 | 33.26% | 0.00% | 0.00% | 13.37% | 12.76 | -8.85 | -0.62 | 0.96 |
About CTW Cayman Class A Ordinary Shares
CTW Cayman operates a web-based gaming platform in Japan and Singapore. The company's flagship HTML5-based G123.jp platform offers free-to-play games which removes common barriers to gameplay, such as downloads, installations, and mandatory registrations, ensuring that seamless, instant access is available to players worldwide across different types of devices, including mobile devices beyond just PCs. It provides access to IP-related content for game development, online game distribution, game development support, game marketing and advertising services, and customer support services. In addition, the company owns art and design, and research and development centers. The company was founded in 2013 and is headquartered in Tokyo, Japan. CTW Cayman operates as a subsidiary of CTW (BVI) LTD.
- CEO
- Ryuichi Sasaki
- Employees
- 0
- Beta
- 3.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.55 ÷ $2.87) − 1 = +337.28% (DCF, example).