C

Cover Corp
TSE:5253

Watchlist Manager
Cover Corp
TSE:5253
Watchlist
Price: 1 376 JPY 1.93% Market Closed
Market Cap: ¥90.3B

P/OCF

16.9
Current
36%
Cheaper
vs 3-y average of 26.5

Price to Operating Cash Flow (P/OCF) ratio compares a company`s market value to the cash it generates from its core operations.

P/OCF
16.9
=
Market Cap
¥104.7B
/
Operating Cash Flow
¥5.3B

Price to Operating Cash Flow (P/OCF) ratio compares a company`s market value to the cash it generates from its core operations.

P/OCF
16.9
=
Market Cap
¥104.7B
/
Operating Cash Flow
¥5.3B

Valuation Scenarios

Cover Corp is trading below its 3-year average

If P/OCF returns to its 3-Year Average (26.5), the stock would be worth ¥2 155.39 (57% upside from current price).

Statistics
Positive Scenarios
2/4
Maximum Downside
-32%
Maximum Upside
+57%
Average Upside
20%
Scenario P/OCF Value Implied Price Upside/Downside
Current Multiple 16.9 ¥1 376
0%
3-Year Average 26.5 ¥2 155.39
+57%
5-Year Average 26.5 ¥2 155.39
+57%
Industry Average 16.5 ¥1 339.8
-3%
Country Average 11.5 ¥930.51
-32%

Forward P/OCF
Today’s price vs future operating cash flow

Not enough data available to calculate forward P/OCF

Peer Comparison

All Multiples
P/OCF
P/E
All Countries
Close
Market Cap P/OCF P/E
JP
Cover Corp
TSE:5253
90.3B JPY 16.9 15.8
US
Netflix Inc
NASDAQ:NFLX
384.7B USD 30.7 29
US
Walt Disney Co
NYSE:DIS
184.5B USD 11.7 14.9
LU
Spotify Technology SA
NYSE:SPOT
102.1B USD 25.7 34
US
Warner Bros Discovery Inc
NASDAQ:WBD
66.5B USD 15.4 91.7
NL
Universal Music Group NV
AEX:UMG
35.6B EUR 20.5 23.2
US
Live Nation Entertainment Inc
NYSE:LYV
36.8B USD 26.1 -664.8
US
TKO Group Holdings Inc
NYSE:TKO
36.1B USD 34.8 157.2
FR
Bollore SE
PAR:BOL
14.8B EUR 44.8 42.6
US
Roku Inc
NASDAQ:ROKU
16.9B USD 34.4 188.2
US
Warner Music Group Corp
NASDAQ:WMG
15B USD 19.4 49.7

Market Distribution

Higher than 72% of companies in Japan
Percentile
72nd
Based on 4 634 companies
72nd percentile
16.9
Low
0.1 — 8
Typical Range
8 — 16
High
16 —
Distribution Statistics
Japan
Min 0.1
30th Percentile 8
Median 11.5
70th Percentile 16
Max 277 515 329.3

Cover Corp
Glance View

Market Cap
90.3B JPY
Industry
Media

Cover Corp, founded in 2016 by visionary entrepreneur Motoaki Tanigo, is a pioneering entertainment company known prominently for its creation of Hololive Production, a virtual YouTuber (VTuber) agency. Operating at the intersection of technology and entertainment, Cover Corp capitalizes on the rising phenomenon of virtual personas who perform, stream, and interact with fans in real-time. These VTubers, animated using sophisticated 2D and 3D visual technologies, captivate audiences worldwide through a blend of idol performance culture and interactive media. Hololive's impressive roster of over 50 characters, drawing influences from popular anime design and internet culture, has fostered a unique digital entertainment ecosystem that engages millions of viewers globally. Revenue generation for Cover Corp thrives through a multifaceted business model. Central to its financial success is the monetization of VTuber content on platforms such as YouTube, where a substantial income stream is derived from super chats—donations made by fans during live streams. Additionally, the company leverages merchandise sales, offering a variety of products from digital content, such as voice packs, to physical goods, including apparel and character figurines. Sponsorships and collaborative projects with renowned brands further solidify its revenue strategy, as the immense popularity of VTubers presents lucrative partnership opportunities. By building a community-driven model that heavily relies on fan engagement and participation, Cover Corp has successfully carved out a profitable niche in the dynamic digital entertainment landscape.

Intrinsic Value
2 814.71 JPY
Undervaluation 51%
Intrinsic Value
Price ¥1 376
C
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett