COLOPL,Inc.
TSE Prime
¥423.00
+0.00%
Delayed · cached 15 min
Fair value analysis
3668
COLOPL,Inc.
¥423.00
Close used for this calculation
¥264.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Quality radar
Consensus fair value
¥264.83
Above FV▼ -37.4% against the close used
Model range ¥94.01 – ¥374.02
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¥94.01Fair value¥264.83Bull¥374.02
FairClose
52-week traded range
52W low ¥350.0052W high ¥537.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
COLOPL,Inc. closed at ¥423.00, 59.7% above the consensus fair value of ¥264.83 drawn from 3 valuation models.
Financial DNA score 30/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥374.02
-11.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥94.01
-77.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.24B
Dividend Discount (DDM)
¥255.10
-39.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=20.01, r=10%, g=2%
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.