Cookpad Inc.
TSE Standard
¥127.00
+0.00%
Delayed · cached 15 min
Fair value analysis
2193
Cookpad Inc.
¥127.00
Close used for this calculation
¥136.16Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
¥136.16
Near FV▲ +7.2% against the close used
Model range ¥65.52 – ¥194.68
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear¥65.52Fair value¥136.16Bull¥194.68
FairClose
52-week traded range
52W low ¥111.0052W high ¥177.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Cookpad Inc. closed at ¥127.00, 6.7% below the consensus fair value of ¥136.16 drawn from 7 valuation models.
Financial DNA score 52/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥134.96
+6.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥194.68
+53.3%
√(22.5 × EPS × BVPS)
EPS=9.55, BVPS=176.39
P/E Fair Value
¥191.00
+50.4%
EPS × 20x (sector P/E)
EPS=9.55, Sector P/E=20x
EV/EBITDA
¥68.57
-46.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=532.32M
Book Value (P/B)
¥65.52
-48.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=176.39, ROE=5.6%, g=3%, r=10%
Reverse DCF
¥127.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 0%
Margin of Safety
¥130.16
+2.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=173.55, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.