CROPS CORPORATION

9428 TSE Technology Information & Communication
TSE Standard
¥1,500.00
+0.47%
Delayed · cached 15 min

Fair value analysis

9428
CROPS CORPORATION
TechnologyInformation & Communication
¥1,500.00
Close used for this calculation
¥3,219.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
55/100
Profitability10/25
Returns14/25
Balance Sheet13/25
Efficiency18/25
Growth17/25
Good
Quality radar
55Prof.10/25Ret.14/25Eff.18/25B.Sht13/25Growth17/25

Consensus fair value

¥3,219.34
Below FV
▲ +114.6% against the close used
Model range ¥369.11 – ¥5,887.36
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¥369.11Fair value¥3,219.34Bull¥5,887.36
FairClose
52-week traded range
52W low ¥1,216.0052W high ¥1,611.00

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

Valuation summary

Trading below the consensus fair value

CROPS CORPORATION closed at ¥1,500.00, 53.4% below the consensus fair value of ¥3,219.34 drawn from 9 valuation models.

Financial DNA score 55/100 — Good. P/E of 15.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,887.36
+292.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,757.89
+17.2%
√(22.5 × EPS × BVPS)
EPS=97.97, BVPS=1401.87
P/E Fair Value
¥1,959.40
+30.6%
EPS × 20x (sector P/E)
EPS=97.97, Sector P/E=20x
Peter Lynch (PEG)
¥1,079.63
-28.0%
EPS × Growth% (PEG = 1 is fair)
EPS=97.97, g=11%
EV/EBITDA
¥3,709.64
+147.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.83B
Dividend Discount (DDM)
¥369.11
-75.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=28.95, r=10%, g=2%
Book Value (P/B)
¥861.15
-42.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1401.87, ROE=7.3%, g=3%, r=10%
Reverse DCF
¥1,500.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: -11%
Margin of Safety
¥2,401.16
+60.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3201.55, 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.