CREATE CORPORATION

3024 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,190.00
+1.80%
Delayed · cached 15 min

Fair value analysis

3024
CREATE CORPORATION
Consumer DiscretionaryWholesale Trade
¥1,190.00
Close used for this calculation
¥2,316.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability15/25
Returns15/25
Balance Sheet9/25
Efficiency20/25
Growth22/25
Good
Quality radar
59Prof.15/25Ret.15/25Eff.20/25B.Sht9/25Growth22/25

Consensus fair value

¥2,316.94
Below FV
▲ +94.7% against the close used
Model range ¥250.90 – ¥5,020.58
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¥250.90Fair value¥2,316.94Bull¥5,020.58
FairClose
52-week traded range
52W low ¥991.0052W high ¥1,285.00

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

Valuation summary

Trading below the consensus fair value

CREATE CORPORATION closed at ¥1,190.00, 48.6% below the consensus fair value of ¥2,316.94 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 12.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,020.58
+321.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,738.68
+46.1%
√(22.5 × EPS × BVPS)
EPS=93.71, BVPS=1433.73
P/E Fair Value
¥1,874.20
+57.5%
EPS × 20x (sector P/E)
EPS=93.71, Sector P/E=20x
Peter Lynch (PEG)
¥1,797.36
+51.0%
EPS × Growth% (PEG = 1 is fair)
EPS=93.71, g=19.2%
EV/EBITDA
¥4,328.87
+263.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=946.92M
Dividend Discount (DDM)
¥2,159.14
+81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=39.98, r=10%, g=8%
Book Value (P/B)
¥250.90
-78.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1433.73, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥1,190.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1% | Historical: 19.2%
Margin of Safety
¥2,158.37
+81.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2877.82, 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.