Kotobuki Spirits Valuation
Is 2222 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
3/6Valuation Score 3/6
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 2222 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 2222 (¥1963) is trading below our estimate of fair value (¥3595.54)
Significantly Below Fair Value: 2222 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 2222?
Key metric: As 2222 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is 2222's PE Ratio? | |
|---|---|
| PE Ratio | 26.9x |
| Earnings | JP¥11.37b |
| Market Cap | JP¥305.53b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 4.2x |
| Enterprise Value/EBITDA | 15.8x |
| PEG Ratio | 2.1x |
Price to Earnings Ratio vs Peers
How does 2222's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 16.4x | ||
2811 Kagome | 11.8x | 0.1% | JP¥284.4b |
1332 Nissui | 12.6x | 6.7% | JP¥285.8b |
2810 House Foods Group | 21.6x | 6.7% | JP¥264.8b |
2229 Calbee | 19.4x | 4.1% | JP¥381.1b |
2222 Kotobuki Spirits | 26.9x | 12.9% | JP¥305.5b |
Price-To-Earnings vs Peers: 2222 is expensive based on its Price-To-Earnings Ratio (26.9x) compared to the peer average (16.4x).
Price to Earnings Ratio vs Industry
How does 2222's PE Ratio compare vs other companies in the JP Food Industry?
| 1 Company | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
2215 First Baking | 1.7x | n/a | US$25.26m |
| 1 Company | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: 2222 is expensive based on its Price-To-Earnings Ratio (26.9x) compared to the JP Food industry average (15.1x).
Price to Earnings Ratio vs Fair Ratio
What is 2222'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 26.9x |
| Fair PE Ratio | 21.5x |
Price-To-Earnings vs Fair Ratio: 2222 is expensive based on its Price-To-Earnings Ratio (26.9x) compared to the estimated Fair Price-To-Earnings Ratio (21.5x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | JP¥1,963.00 | JP¥2,453.33 +25.0% | 7.2% | JP¥2,700.00 | JP¥2,300.00 | n/a | 3 |
| Nov ’25 | JP¥2,078.50 | JP¥2,453.33 +18.0% | 7.2% | JP¥2,700.00 | JP¥2,300.00 | n/a | 3 |
| Oct ’25 | JP¥1,819.00 | JP¥2,453.33 +34.9% | 7.2% | JP¥2,700.00 | JP¥2,300.00 | n/a | 3 |
| Sep ’25 | JP¥1,761.00 | JP¥2,453.33 +39.3% | 7.2% | JP¥2,700.00 | JP¥2,300.00 | n/a | 3 |
| Aug ’25 | JP¥1,841.00 | JP¥2,756.67 +49.7% | 14.4% | JP¥3,270.00 | JP¥2,300.00 | n/a | 3 |
| Jul ’25 | JP¥1,872.00 | JP¥2,756.67 +47.3% | 14.4% | JP¥3,270.00 | JP¥2,300.00 | n/a | 3 |
| Jun ’25 | JP¥1,736.50 | JP¥2,985.00 +71.9% | 9.5% | JP¥3,270.00 | JP¥2,700.00 | n/a | 2 |
| May ’25 | JP¥1,635.00 | JP¥2,990.00 +82.9% | 7.8% | JP¥3,270.00 | JP¥2,700.00 | n/a | 3 |
| Apr ’25 | JP¥1,912.50 | JP¥3,090.00 +61.6% | 8.9% | JP¥3,300.00 | JP¥2,700.00 | n/a | 3 |
| Mar ’25 | JP¥1,965.50 | JP¥2,950.00 +50.1% | 8.6% | JP¥3,300.00 | JP¥2,700.00 | n/a | 3 |
| Feb ’25 | JP¥1,985.50 | JP¥2,902.50 +46.2% | 8.1% | JP¥3,300.00 | JP¥2,700.00 | n/a | 4 |
| Jan ’25 | JP¥2,161.00 | JP¥2,927.50 +35.5% | 9.5% | JP¥3,400.00 | JP¥2,700.00 | n/a | 4 |
| Dec ’24 | JP¥2,310.00 | JP¥2,927.50 +26.7% | 9.5% | JP¥3,400.00 | JP¥2,700.00 | n/a | 4 |
| Nov ’24 | JP¥2,031.00 | JP¥2,751.50 +35.5% | 14.7% | JP¥3,400.00 | JP¥2,320.00 | JP¥2,078.50 | 4 |
| Oct ’24 | JP¥2,417.00 | JP¥2,651.50 +9.7% | 9.6% | JP¥3,000.00 | JP¥2,320.00 | JP¥1,819.00 | 4 |
| Sep ’24 | JP¥2,368.00 | JP¥2,651.50 +12.0% | 9.6% | JP¥3,000.00 | JP¥2,320.00 | JP¥1,761.00 | 4 |
| Aug ’24 | JP¥2,180.00 | JP¥2,611.50 +19.8% | 11.9% | JP¥3,000.00 | JP¥2,160.00 | JP¥1,841.00 | 4 |
| Jul ’24 | JP¥2,104.00 | JP¥2,202.00 +4.7% | 11.3% | JP¥2,526.00 | JP¥1,920.00 | JP¥1,872.00 | 3 |
| Jun ’24 | JP¥2,160.00 | JP¥2,322.00 +7.5% | 17.5% | JP¥3,000.00 | JP¥1,920.00 | JP¥1,736.50 | 4 |
| May ’24 | JP¥2,030.00 | JP¥2,277.00 +12.2% | 18.9% | JP¥3,000.00 | JP¥1,920.00 | JP¥1,635.00 | 4 |
| Apr ’24 | JP¥1,874.00 | JP¥2,041.00 +8.9% | 7.4% | JP¥2,300.00 | JP¥1,920.00 | JP¥1,912.50 | 4 |
| Mar ’24 | JP¥1,752.00 | JP¥2,041.00 +16.5% | 7.4% | JP¥2,300.00 | JP¥1,920.00 | JP¥1,965.50 | 4 |
| Feb ’24 | JP¥1,700.00 | JP¥1,886.00 +10.9% | 5.5% | JP¥2,000.00 | JP¥1,740.00 | JP¥1,985.50 | 4 |
| Jan ’24 | JP¥1,546.00 | JP¥1,886.00 +22.0% | 5.5% | JP¥2,000.00 | JP¥1,740.00 | JP¥2,161.00 | 4 |
| Dec ’23 | JP¥1,546.00 | JP¥1,828.00 +18.2% | 3.0% | JP¥1,892.00 | JP¥1,740.00 | JP¥2,310.00 | 4 |
| Nov ’23 | JP¥1,522.00 | JP¥1,793.00 +17.8% | 4.3% | JP¥1,892.00 | JP¥1,700.00 | JP¥2,031.00 | 4 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
Kagome
JP¥284.4b
Manufactures, purchases, and sells food products in Japan and internationally.
2811
JP¥3,022.00
7D
1.3%
1Y
-5.5%
Kanro
JP¥45.2b
Manufactures and sells confectionery and food products.
2216
JP¥3,215.00
7D
1.7%
1Y
50.4%
KENKO MayonnaiseLtd
JP¥35.0b
Engages in the manufacture and sale of salads and delicatessen, mayonnaise, dressings, sauces, and egg products in Japan.
2915
JP¥2,194.00
7D
-2.2%
1Y
39.1%