Capcom Co., Ltd.

DB:CPK Stock Report

Market Cap: €8.7b

Capcom Valuation

Is CPK undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CPK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CPK (€20.79) is trading above our estimate of fair value (€13.84)

Significantly Below Fair Value: CPK is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CPK?

Key metric: As CPK is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CPK. This is calculated by dividing CPK's market cap by their current earnings.
What is CPK's PE Ratio?
PE Ratio42.6x
EarningsJP¥33.36b
Market CapJP¥1.42t

Price to Earnings Ratio vs Peers

How does CPK's PE Ratio compare to its peers?

The above table shows the PE ratio for CPK vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average24.7x
EVD CTS Eventim KGaA
31.3x13.9%€7.9b
G24 Scout24
34.9x15.0%€6.1b
RRTL RTL Group
10.2x-2.2%€4.1b
SAX Ströer SE KGaA
22.4x28.0%€2.6b
CPK Capcom
42.6x15.2%€1.4t

Price-To-Earnings vs Peers: CPK is expensive based on its Price-To-Earnings Ratio (42.6x) compared to the peer average (24.7x).

Price to Earnings Ratio vs Industry

How does CPK's PE Ratio compare vs other companies in the European Entertainment Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CPK 42.6xIndustry Avg. 12.8xNo. of Companies12PE01224364860+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CPK is expensive based on its Price-To-Earnings Ratio (42.6x) compared to the European Entertainment industry average (12.8x).

Price to Earnings Ratio vs Fair Ratio

What is CPK's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CPK PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio42.6x
Fair PE Ratio21.4x

Price-To-Earnings vs Fair Ratio: CPK is expensive based on its Price-To-Earnings Ratio (42.6x) compared to the estimated Fair Price-To-Earnings Ratio (21.4x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CPK forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€20.79
€22.71
+9.2%
9.9%€26.05€17.78n/a14
Dec ’25€22.26
€22.07
-0.9%
9.8%€25.96€17.71n/a14
Nov ’25€18.20
€21.52
+18.3%
10.5%€25.62€17.48n/a14
Oct ’25€20.81
€22.22
+6.8%
10.4%€26.56€18.12n/a14
Sep ’25€19.64
€21.30
+8.5%
8.6%€23.68€17.93n/a15
Aug ’25€18.67
€21.31
+14.2%
8.6%€23.70€17.94n/a15
Jul ’25€17.39
€19.42
+11.7%
8.3%€21.96€16.85n/a15
Jun ’25€16.99
€19.02
+12.0%
10.2%€22.20€14.68n/a16
May ’25€15.82
€19.66
+24.3%
9.9%€22.42€15.39n/a15
Apr ’25€17.76
€19.67
+10.7%
10.8%€22.66€15.55n/a15
Mar ’25€18.48
€19.87
+7.5%
10.7%€22.93€15.74n/a14
Feb ’25€17.29
€19.61
+13.4%
11.6%€23.36€15.40n/a14
Jan ’25€14.47
€18.98
+31.2%
12.3%€23.96€14.83n/a14
Dec ’24€15.16
€17.87
+17.9%
12.8%€22.73€14.07€22.2615
Nov ’24€15.02
€18.63
+24.1%
12.4%€23.61€14.43€18.2015
Oct ’24€16.97
€18.87
+11.2%
12.2%€23.96€15.27€20.8114
Sep ’24€19.62
€18.12
-7.6%
14.3%€23.63€13.18€19.6414
Aug ’24€20.22
€18.16
-10.2%
14.2%€23.66€13.50€18.6714
Jul ’24€18.02
€17.76
-1.4%
15.9%€23.72€13.53€17.3913
Jun ’24€18.64
€16.97
-9.0%
12.8%€21.49€14.10€16.9913
May ’24€16.85
€15.69
-6.9%
12.1%€18.88€13.15€15.8213
Apr ’24€16.72
€16.08
-3.9%
13.4%€19.78€13.07€17.7613
Mar ’24€14.80
€15.74
+6.3%
12.3%€19.60€12.95€18.4813
Feb ’24€14.57
€15.79
+8.4%
12.6%€19.79€13.07€17.2914
Jan ’24€14.81
€15.40
+4.0%
13.8%€19.71€13.02€14.4714
Dec ’23€14.68
€14.95
+1.8%
12.6%€19.66€12.99€15.1613

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 19:44
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Capcom Co., Ltd. is covered by 32 analysts. 14 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Haruka MoriBarclays
Hiroshi YamashinaBNP Paribas Securities (Asia)
Yoshitaka NagaoBofA Global Research