US · ELWS
Earlyworks Co., Ltd
- Sector
- Technology · Software - Application
- Headquarters
- Tokyo 110-0005
- Website
- e-arly.works
Price · as of 2025-04-30
—
Market cap 11.28M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | — |
| Intrinsic Value(DCF) | $41,195.45 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $65.50 | |||
| 2024 | $2.29 | $0.99 | $23,153.32 | $0.00 | $0.00 |
| 2025 | $2.47 | $2.08 | $664,215.59 |
AI valuation
Our deep-learning model estimates Earlyworks Co., Ltd's (ELWS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- —
- AI upside
- —
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
$41,195.45
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| ELWS | Earlyworks Co., Ltd | $3.74 | 11.28M | -44% | +1,101,383% | — | — | — | — | — | — | — | — | 51.57% | -55.83% | -58.29% | -126.84% | -525.51% | -67.02% | 0.70 | -143.20 | 1.74 | 1.58 | 0.21 | -10000.00% | 14552.00% | -4318.00% | — | -2.32 | -478.73% | — | 0.00% | — | — | — | — | — |
| AMST | Amesite Inc. | $3.18 | 14.54M | +1,640% | +2,729% | — | +681% | -2.67 | 3.53 | 87.46 | -2.30 | — | 4.36 | -292.73% | -3262.40% | -3274.60% | -137.68% | -848.13% | -112.84% | 0.00 | — | 6.79 | 6.52 | 0.73 | -4046.00% | -3381.00% | -2302.00% | -25.42% | -6.85 | -577.85% | 0.00% | 0.00% | 2.72% | -2.03 | -2.98 | 66.33 | -5.57 |
| MTC | MMTec, Inc. | $2.21 | 55.66M | +4,559% | +12,595% | — | — | -0.34 | 1.17 | 16.59 | -0.68 | — | 1.17 | 81.64% | -163.81% | -4879.66% | -122.40% | -2.92% | -81.80% | 1.22 | -1.26 | 0.41 | 0.39 | -0.33 | -30857.00% | 11477.00% | -11393.00% | 2.32% | 0.10 | 0.68% | 0.00% | 0.00% | 6.14% | -19.77 | 84.27 | 32.38 | -1.17 |
| MTEK | Maris-Tech Ltd. | $1.48 | 11.82M | +6,434% | -5% | — | — | -14.41 | 3.06 | 2.92 | -13.20 | — | 3.06 | 57.84% | 22.19% | -20.30% | -19.42% | 34.61% | -11.67% | 0.18 | 174.91 | 2.68 | 1.78 | 1.00 | -5294.00% | 5080.00% | -3915.00% | -13.56% | -0.68 | -61.85% | 0.00% | 0.00% | 4.18% | 12.25 | -6.85 | 2.72 | 2.67 |
| MYSE | Myseum Inc. | $2.30 | 9.68M | +7,643% | -55% | — | +1,491% | -1.31 | 0.95 | 15066.47 | -0.47 | — | 1.13 | -532039.22% | -1211216.28% | -972284.40% | -77.43% | -387.84% | -84.61% | 0.00 | — | 6.80 | 6.58 | 0.23 | -6546.00% | -3512.00% | -3329.00% | -66.80% | -6.96 | -322.29% | 0.00% | 0.00% | 4.98% | -0.46 | -0.55 | 5549.93 | -9.82 |
| NVNI | Nvni Group Limited Ordina… | $3.42 | 11.82M | +1,170% | +2,970% | — | — | -0.48 | -0.27 | 0.17 | 3.64 | — | -0.07 | 63.39% | 8.53% | -44.58% | 77.00% | -57.33% | -16.65% | -0.57 | 0.23 | 0.16 | 0.08 | 2.21 | -6618.00% | 1438.00% | -33936.00% | 68.54% | 0.09 | -78.36% | 0.00% | 0.00% | 60.20% | 5.06 | 3.71 | 0.43 | -2.21 |
| SMSI | Smith Micro Software, Inc… | $0.66 | 13.89M | +2,302% | -28% | — | +23,210% | -0.31 | 0.37 | 0.73 | -0.77 | -0.99 | 2.45 | 70.20% | -240.28% | -236.91% | -83.85% | -88.14% | -72.89% | 0.06 | — | 1.77 | 1.51 | 0.01 | 3090.00% | -4970.00% | 10517.00% | -95.66% | -2.53 | -25.55% | 0.00% | 0.00% | 0.00% | -0.30 | -1.03 | 0.72 | -11.96 |
| SOPA | Society Pass Incorporated | $1.95 | 10.46M | +28,694% | -76% | — | +662% | -0.33 | -1.58 | 0.48 | 0.36 | — | -0.44 | 26.22% | -131.18% | -143.93% | -646.37% | 321.86% | -54.39% | -0.41 | -61.27 | 0.62 | 0.47 | 0.72 | -6326.00% | -1305.00% | -11712.00% | 72.35% | 0.11 | -84.37% | 0.00% | 0.00% | 135.24% | 0.36 | -1.39 | -0.48 | -8.77 |
| STEC | Santech Holdings Limited | $1.07 | 14.98M | +721% | +36,193% | +1,264% | +1,657% | 6.00 | 0.65 | 0.35 | 0.03 | — | 0.96 | 41.16% | 9.44% | 5.75% | 11.56% | 29.38% | 5.79% | 0.17 | — | 1.46 | 1.33 | -2.37 | -4902.00% | 771.00% | -959022.00% | 69.79% | 0.52 | 119.51% | 0.00% | 0.00% | 22.40% | 0.04 | 0.02 | 0.00 | 2.04 |
| WCT | Wellchange Holdings Compa… | $0.24 | 12.6M | +48,467% | +403% | -43% | — | -133.73 | 11.75 | 24.99 | -372.00 | — | 83.31 | 70.03% | -19.77% | -18.69% | -12.49% | -10.38% | -8.64% | 0.12 | -26.69 | 1.04 | 1.04 | -2.25 | -14707.00% | -726.00% | -146575.00% | -5.46% | -0.21 | -80.42% | 0.00% | 0.00% | 0.38% | -127.15 | -18.44 | 25.14 | 19.80 |
About Earlyworks Co., Ltd
Earlyworks Co., Ltd operates as a blockchain-based technology company in Japan. The company builds products, deliver services, and develop solutions based on its proprietary Grid Ledger System to leverage blockchain technology in various business settings, including advertisement tracking, online visitor management, and sales of non-fungible tokens. It also provides software and system development services; consulting and solution services; blockchain system solution planning; and proposal, design, and development planning services. The company serves the information technology, shipping, real estate, entertainment, cosmetics, and chemical products sectors. Earlyworks Co., Ltd was incorporated in 2018 and is based in Tokyo, Japan.
- CEO
- Satoshi Kobayashi
- Employees
- 15
- Beta
- 1.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($41,195.45 ÷ —) − 1 = — (DCF, example).