C

Cover Corp
TSE:5253

Watchlist Manager
Cover Corp
TSE:5253
Watchlist
Price: 1 483 JPY -1.72%
Market Cap: 97.4B JPY

Intrinsic Value

The intrinsic value of one Cover Corp stock under the Base Case scenario is 3 164.54 JPY. Compared to the current market price of 1 483 JPY, Cover Corp is Undervalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
3 164.54 JPY
Undervaluation 53%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Cover Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about Cover Corp?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Cover Corp valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Cover Corp.

Explain Valuation
Compare Cover Corp to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Cover Corp?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cover Corp

Current Assets 22.3B
Cash & Short-Term Investments 13.1B
Receivables 5.9B
Other Current Assets 3.3B
Non-Current Assets 10.8B
Long-Term Investments 253m
PP&E 4.1B
Intangibles 4.5B
Other Non-Current Assets 1.9B
Current Liabilities 13.1B
Accounts Payable 2B
Accrued Liabilities 1.5B
Other Current Liabilities 9.7B
Non-Current Liabilities 1B
Other Non-Current Liabilities 1B
Efficiency

Free Cash Flow Analysis
Cover Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cover Corp

Revenue
48.1B JPY
Cost of Revenue
-24.8B JPY
Gross Profit
23.3B JPY
Operating Expenses
-16B JPY
Operating Income
7.3B JPY
Other Expenses
-1.9B JPY
Net Income
5.4B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Cover Corp's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional ROE
69/100
Profitability
Score

Cover Corp's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cover Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
71/100
Solvency
Score

Cover Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cover Corp

Wall Street analysts forecast Cover Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Cover Corp is 2 879.8 JPY with a low forecast of 2 373.5 JPY and a high forecast of 3 591 JPY.

Lowest
Price Target
2 373.5 JPY
60% Upside
Average
Price Target
2 879.8 JPY
94% Upside
Highest
Price Target
3 591 JPY
142% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Cover Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for Cover Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Cover Corp stock?

The intrinsic value of one Cover Corp stock under the Base Case scenario is 3 164.54 JPY.

Is Cover Corp stock undervalued or overvalued?

Compared to the current market price of 1 483 JPY, Cover Corp is Undervalued by 53%.

Back to Top