First Time Loading...
C

Cover Corp
TSE:5253

Watchlist Manager
Cover Corp
TSE:5253
Watchlist
Price: 1 748 JPY -5.62% Market Closed
Updated: Apr 27, 2024

Intrinsic Value

COVER Corp. engages in the virtual platform, Vtuber production and media mix business. [ Read More ]

The intrinsic value of one Cover Corp stock under the Base Case scenario is 2 478.02 JPY. Compared to the current market price of 1 748 JPY, Cover Corp is Undervalued by 29%.

Key Points:
Intrinsic Value
Base Case
2 478.02 JPY
Undervaluation 29%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cover Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Cover Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Cover Corp

Provide an overview of the primary business activities
of Cover Corp.

What unique competitive advantages
does Cover Corp hold over its rivals?

What risks and challenges
does Cover Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cover Corp.

Provide P/S
for Cover Corp.

Provide P/E
for Cover Corp.

Provide P/OCF
for Cover Corp.

Provide P/FCFE
for Cover Corp.

Provide P/B
for Cover Corp.

Provide EV/S
for Cover Corp.

Provide EV/GP
for Cover Corp.

Provide EV/EBITDA
for Cover Corp.

Provide EV/EBIT
for Cover Corp.

Provide EV/OCF
for Cover Corp.

Provide EV/FCFF
for Cover Corp.

Provide EV/IC
for Cover Corp.

Show me price targets
for Cover Corp made by professional analysts.

What are the Revenue projections
for Cover Corp?

How accurate were the past Revenue estimates
for Cover Corp?

What are the Net Income projections
for Cover Corp?

How accurate were the past Net Income estimates
for Cover Corp?

What are the EPS projections
for Cover Corp?

How accurate were the past EPS estimates
for Cover Corp?

What are the EBIT projections
for Cover Corp?

How accurate were the past EBIT estimates
for Cover Corp?

Compare the revenue forecasts
for Cover Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cover Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cover Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cover Corp compared to its peers.

Compare the P/E ratios
of Cover Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Cover Corp with its peers.

Analyze the financial leverage
of Cover Corp compared to its main competitors.

Show all profitability ratios
for Cover Corp.

Provide ROE
for Cover Corp.

Provide ROA
for Cover Corp.

Provide ROIC
for Cover Corp.

Provide ROCE
for Cover Corp.

Provide Gross Margin
for Cover Corp.

Provide Operating Margin
for Cover Corp.

Provide Net Margin
for Cover Corp.

Provide FCF Margin
for Cover Corp.

Show all solvency ratios
for Cover Corp.

Provide D/E Ratio
for Cover Corp.

Provide D/A Ratio
for Cover Corp.

Provide Interest Coverage Ratio
for Cover Corp.

Provide Altman Z-Score Ratio
for Cover Corp.

Provide Quick Ratio
for Cover Corp.

Provide Current Ratio
for Cover Corp.

Provide Cash Ratio
for Cover Corp.

What is the historical Revenue growth
over the last 5 years for Cover Corp?

What is the historical Net Income growth
over the last 5 years for Cover Corp?

What is the current Free Cash Flow
of Cover Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cover Corp.

Financials

Balance Sheet Decomposition
Cover Corp

Current Assets 11.6B
Cash & Short-Term Investments 7.7B
Receivables 1.8B
Other Current Assets 2B
Non-Current Assets 7.2B
PP&E 3.9B
Intangibles 2.1B
Other Non-Current Assets 1.2B
Current Liabilities 8.3B
Accounts Payable 1.1B
Accrued Liabilities 106m
Other Current Liabilities 7.1B
Non-Current Liabilities 893.1m
Other Non-Current Liabilities 893.1m
Efficiency

Earnings Waterfall
Cover Corp

Revenue
26.9B JPY
Cost of Revenue
-14.1B JPY
Gross Profit
12.8B JPY
Operating Expenses
-7.6B JPY
Operating Income
5.2B JPY
Other Expenses
-1.3B JPY
Net Income
3.9B JPY

Free Cash Flow Analysis
Cover Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Cover Corp's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Exceptional 3-Year Average ROIC
Exceptional ROE
Exceptional ROIC
77/100
Profitability
Score

Cover Corp's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cover Corp's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
70/100
Solvency
Score

Cover Corp's solvency score is 70/100. 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 3 009 JPY with a low forecast of 2 828 JPY and a high forecast of 3 255 JPY.

Lowest
Price Target
2 828 JPY
62% Upside
Average
Price Target
3 009 JPY
72% Upside
Highest
Price Target
3 255 JPY
86% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Cover Corp

1M 1M
-23%
6M 6M
-25%
1Y 1Y
+21%
3Y 3Y
+25%
5Y 5Y
+25%
10Y 10Y
+25%
Annual Price Range
1 748
52w Low
1 445
52w High
3 240
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -46%
Shares Statistics
Market Capitalization 106.8B JPY
Shares Outstanding 61 124 200
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cover Corp

Country

Japan

Industry

Media

Market Cap

106.8B JPY

Dividend Yield

0%

Description

COVER Corp. engages in the virtual platform, Vtuber production and media mix business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 418 full-time employees. The company went IPO on 2023-03-27. The firm operates through the VTuber business segment, which is divided into four business areas. The distribution/content business provides video content through the video distribution platform, and also provides music content through the music streaming service. The live/event business provides offline or online events such as live concerts, fan meetings, and domestic and overseas exhibitions. The merchandising business sells character goods and digital contents based on VTuber IP. The licensing/tie-up business provides the right to use proprietary IP to manufacturers of external products or contents, and provides promotion and media appearances of other companies by VTuber through tie-up advertisements.

Contact

TOKYO-TO
Minato-ku
Sumitomo Fudosan Tokyo Mita Garden Tower, 3-5-19, Mita
https://cover-corp.com/

IPO

2023-03-27

Employees

418

Officers

President, CEO, Executive Officer & Representative Director
Mr. Motoaki Tanigo
Executive Officer, CFO & Head of Corporate Planning Office
Yosuke Kaneko
CTO, Executive Officer & Director
Mr. Ikko Fukuda
Executive Officer, GM of Administration Division & GM of Management Headquarters
Taku Kato
Executive Officer & VTuber Business Promotion Office Manager
Yasuhiro Kishi

See Also

Discover More
What is the Intrinsic Value of one Cover Corp stock?

The intrinsic value of one Cover Corp stock under the Base Case scenario is 2 478.02 JPY.

Is Cover Corp stock undervalued or overvalued?

Compared to the current market price of 1 748 JPY, Cover Corp is Undervalued by 29%.