COSEL CO.,LTD.
TSE Prime
¥1,287.00
-0.62%
Delayed · cached 15 min
Fair value analysis
6905
COSEL CO.,LTD.
¥1,287.00
Close used for this calculation
¥592.78Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Quality radar
Consensus fair value
¥592.78
Above FV▼ -53.9% against the close used
Model range ¥190.83 – ¥700.67
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¥190.83Fair value¥592.78Bull¥700.67
FairClose
52-week traded range
52W low ¥1,066.0052W high ¥1,565.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
COSEL CO.,LTD. closed at ¥1,287.00, 117.1% above the consensus fair value of ¥592.78 drawn from 3 valuation models.
Financial DNA score 32/100 — Weak.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥592.78
-53.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
EV/EBITDA
¥190.83
-85.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=785M
Dividend Discount (DDM)
¥700.67
-45.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=54.95, 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.