CORONA CORPORATION

5909 TSE Metals Metal Products
TSE Standard
¥940.00
-0.11%
Delayed · cached 15 min

Fair value analysis

5909
CORONA CORPORATION
MetalsMetal Products
¥940.00
Close used for this calculation
¥682.07Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
40/100
Profitability9/25
Returns7/25
Balance Sheet15/25
Efficiency9/25
Growth4/25
Average
Quality radar
40Prof.9/25Ret.7/25Eff.9/25B.Sht15/25Growth4/25

Consensus fair value

¥682.07
Above FV
▼ -27.4% against the close used
Model range ¥46.12 – ¥1,431.48
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¥46.12Fair value¥682.07Bull¥1,431.48
FairClose
52-week traded range
52W low ¥899.0052W high ¥1,109.00

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

Valuation summary

Trading above the consensus fair value

CORONA CORPORATION closed at ¥940.00, 37.8% above the consensus fair value of ¥682.07 drawn from 9 valuation models.

Financial DNA score 40/100 — Average. P/E of 27.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥433.49
-53.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.4%, r=10%, tg=3%, n=10yr
Graham Number
¥1,431.48
+52.3%
√(22.5 × EPS × BVPS)
EPS=33.91, BVPS=2685.71
P/E Fair Value
¥678.20
-27.9%
EPS × 20x (sector P/E)
EPS=33.91, Sector P/E=20x
Peter Lynch (PEG)
¥46.12
-95.1%
EPS × Growth% (PEG = 1 is fair)
EPS=33.91, g=1.4%
EV/EBITDA
¥1,067.11
+13.5%
(EBITDA × 10.7x − Net Debt) ÷ Shares
EBITDA=2.92B
Dividend Discount (DDM)
¥357.15
-62.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.01, r=10%, g=2%
Book Value (P/B)
¥349.14
-62.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2685.71, ROE=1.3%, g=3%, r=10%
Reverse DCF
¥940.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 1.4%
Margin of Safety
¥635.79
-32.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=847.72, 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.