Cocorport,Inc.
TSE Growth
¥1,820.00
-1.67%
Delayed · cached 15 min
Fair value analysis
9346
Cocorport,Inc.
¥1,820.00
Close used for this calculation
¥3,044.04Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
82/100
Quality radar
Consensus fair value
¥3,044.04
Below FV▲ +67.3% against the close used
Model range ¥1,658.61 – ¥4,525.97
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¥1,658.61Fair value¥3,044.04Bull¥4,525.97
FairClose
52-week traded range
52W low ¥1,601.0052W high ¥2,030.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Cocorport,Inc. closed at ¥1,820.00, 40.2% below the consensus fair value of ¥3,044.04 drawn from 9 valuation models.
Financial DNA score 82/100 — Exceptional. P/E of 11.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,719.20
+49.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,658.61
-8.9%
√(22.5 × EPS × BVPS)
EPS=153.84, BVPS=794.76 · outside Graham range (P/E 11.8, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
¥3,076.80
+69.1%
EPS × 20x (sector P/E)
EPS=153.84, Sector P/E=20x
Peter Lynch (PEG)
¥4,525.97
+148.7%
EPS × Growth% (PEG = 1 is fair)
EPS=153.84, g=29.4%
EV/EBITDA
¥4,156.50
+128.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=843.54M
Dividend Discount (DDM)
¥2,535.62
+39.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=46.96, r=10%, g=8%
Book Value (P/B)
¥3,039.96
+67.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=794.76, ROE=21.3%, g=6%, r=10%
Reverse DCF
¥1,820.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0% | Historical: 29.4%
Margin of Safety
¥1,863.65
+2.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2484.87, 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.