CORE CORPORATION

2359 TSE Technology Information & Communication
TSE Prime
¥2,073.00
-0.38%
Delayed · cached 15 min

Fair value analysis

2359
CORE CORPORATION
TechnologyInformation & Communication
¥2,073.00
Close used for this calculation
¥3,387.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability19/25
Returns14/25
Balance Sheet21/25
Efficiency23/25
Growth20/25
Strong
Quality radar
77Prof.19/25Ret.14/25Eff.23/25B.Sht21/25Growth20/25

Consensus fair value

¥3,387.78
Below FV
▲ +63.4% against the close used
Model range ¥2,285.89 – ¥4,859.81
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¥2,285.89Fair value¥3,387.78Bull¥4,859.81
FairClose
52-week traded range
52W low ¥1,926.0052W high ¥2,313.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

CORE CORPORATION closed at ¥2,073.00, 38.8% below the consensus fair value of ¥3,387.78 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 10.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,587.79
+24.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,547.76
+22.9%
√(22.5 × EPS × BVPS)
EPS=200.4, BVPS=1439.58
P/E Fair Value
¥4,008.00
+93.3%
EPS × 20x (sector P/E)
EPS=200.4, Sector P/E=20x
Peter Lynch (PEG)
¥3,088.16
+49.0%
EPS × Growth% (PEG = 1 is fair)
EPS=200.4, g=15.4%
EV/EBITDA
¥4,859.81
+134.4%
(EBITDA × 17.7x − Net Debt) ÷ Shares
EBITDA=4.04B
Dividend Discount (DDM)
¥3,235.12
+56.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.91, r=10%, g=8%
Book Value (P/B)
¥3,131.09
+51.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1439.58, ROE=14.7%, g=6%, r=10%
Reverse DCF
¥2,073.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.8% | Historical: 15.4%
Margin of Safety
¥2,285.89
+10.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3047.85, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.