EN DE
Data-driven stock valuation

Capcom Co Ltd ADR (CCOEY) fair value: what the stock is really worth

We calculate from audited financials what Capcom Co Ltd ADR is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.

  1. Compare price with fair valuebelow fair value = cheap, above = expensive
  2. Check the quality50 and up solid, 75 and up strong
  3. Watch it or check another stockalert when fair value or trend changes

Communication Services · US · Market cap $7.6B · ISIN US13916V1070

At a glance

CC Capcom Co Ltd ADR logo Capcom Co Ltd ADR CCOEY · US
Price$14.06
Fair Value$7.97
Upside−43.3%
Quality68/100

A solid business, but trading 76% above our fair value of $7.97.

As of Sep 8, 2026, the fair value of Capcom Co Ltd ADR is $7.97 per share against a price of $14.06, so the fair value sits 43% below the price. A model estimate from reported figures, not an analyst target.

!Mixed Growth (revenue 5y +16.8 %/yr)
✓Highly profitable · 27.9% net margin
✓Low debt · generates free cash flow
·1.54% dividend yield
!Mixed vs. peers (8/15)
✓Wide moat 88/100
!Evidence only medium, so the estimate is less certain
Evidence: Medium Range $4.69 to $12.37

Fair value as of: Sep 8, 2026

From 24 valuation models · updated today

Fair value updated Sep 8, 2026, revised from $7.72 to $7.97 (+3.2%) since Aug 20, 2026. Share price +16.1% over the past month.

Watch Capcom Co Ltd ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($12.37). The favourable scenario is already priced in.
  • The model range is unusually wide ($4.69 to $12.37). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (68/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$16.70 $4.74 Fair Value $7.97 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 8, 2026.

How to read this chart

60‑month range $4.74 – $16.70 · fair‑value band $4.69 – $12.37 · the $14.06 price screens above the $7.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 8, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Capcom Co Ltd ADR (CCOEY) currently trades at $14.06, while our model-based Fair Value estimate is $7.97, implying the stock looks roughly 76.4% overvalued today. The Quality Score stands at 68/100 (solid quality), in the Communication Services sector. Bull case: the Growth Earnings group reads highest at a median of $8.48 per share, and 0 of the 24 models we run sit above the $14.06 price. Bear case: the Asset-Based group reads lowest at $1.45, and 24 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Capcom Co Ltd ADR generated revenue of ¥195B at a net margin of 27.9%. Revenue grew 33.0% year over year. It earns a return on equity of 27.3%. The balance sheet holds a net cash position of ¥144B. Fundamentals as of Sep 8, 2026

Scenario range: $4.69 (bear) to $12.37 (bull), the price of $14.06 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 16% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −46% fair-value upside, at −43%, CCOEY screens cheaper than that median.

Fair Value models

Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →

Model Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $3.00 $4.26 $6.28 80
Growth DCF $2.99 $4.16 $5.98 79
Owner Earnings $5.88 $9.14 $14.40 75
All 24 models by family
DCF Models
FCF DCF $3.00 $4.26 $6.28 80
Owner Earnings $5.88 $9.14 $14.40 75
5Y Revenue Exit $4.07 $6.45 $9.68 72
5Y EBITDA Exit $5.54 $9.39 $14.20 74
5Y P/E Exit $6.44 $11.21 $16.60 70
10Y Revenue Exit $3.56 $5.65 $8.82 66
10Y EBITDA Exit $4.61 $7.72 $12.42 67
10Y P/E Exit $5.19 $9.00 $14.34 62
Earnings-Based
Graham-Dodd $3.18 $13.42 $18.31 64
Lynch FV $3.41 $4.88 $6.34 61
PEG = 1.0 $3.41 $4.88 $6.34 57
EPV $5.56 $6.25 $6.84 74
Multiples
P/E Multiple $7.71 $10.28 $12.85 63
P/S Multiple $4.39 $5.85 $7.32 58
P/B Multiple $5.70 $7.60 $9.50 55
EV/EBIT $8.94 $11.52 $14.09 66
EV/EBITDA $7.40 $9.47 $11.54 67
EV/Revenue $4.71 $6.22 $7.72 54
Asset-Based
NCAV (Graham) $1.09 $1.45 $2.17 54
Growth DCF
Growth DCF $2.99 $4.16 $5.98 79
Rev-Margin DCF $4.07 $6.37 $9.25 72
Economic Profit
Residual Income $2.96 $3.94 $16.54 58
ROIC Compounder $5.90 $7.06 $8.36 72
Growth Earnings
Growth-Adj P/E $5.94 $8.48 $11.03 67

Widest divergence: Growth Earnings ($8.48) versus Asset-Based ($1.45). Highest evidence: FCF DCF (80).

Notify me when CCOEY reaches fair value

Put CCOEY on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 34.3
P/S ratio 9.58 P/E × margin
EPS (TTM) $0.4100 price ÷ EPS = P/E 34.3
Dividend yield 1.5% payout 52.8%
Net margin 27.9% FY2026
Return on equity 27.3% TTM
More key figures
Profitability
Return on assets (EBIT) 22.8% avg 5y
Operating margin 26.2% TTM
Growth
Revenue (TTM) ¥195B TTM
Revenue growth (YoY) +33.0% 3y avg +18.0%
EPS growth (YoY) +93.8%
Balance sheet & cash flow
Free cash flow ¥18.9B FY2026
Net cash ¥144B FY2026

Figures from reported company fundamentals · as of Sep 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 68/100

Of which business quality 67 · Market factors (momentum, volatility) 65

Profitability 75
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 69
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Capcom Co., Ltd. plans, develops, manufactures, sells, and distributes home video games, online games, mobile games, and arcade games in Japan and internationally. It operates through Digital Contents, Arcade Operations, Amusement Equipments, and Other Businesses segments.

Full company description

Capcom Co., Ltd. plans, develops, manufactures, sells, and distributes home video games, online games, mobile games, and arcade games in Japan and internationally. It operates through Digital Contents, Arcade Operations, Amusement Equipments, and Other Businesses segments. The Digital Contents segment develops and sells digital game content for consumer home video game platforms and PC platforms, as well as mobile content. Its Arcade Operations segment operates the Plaza Capcom amusement facilities primarily in commercial complexes, as well as hosts various events. The Amusement Equipments segment is involved in the development, manufacture, and sale of software, frames, and LCD devices for gaming machines. Its Other Businesses segment engages in the adaptation of game content into movies, animated television programs, music CDs, and merchandise, as well as the eSports business. Capcom Co., Ltd. was incorporated in 1979 and is headquartered in Osaka, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Capcom Co Ltd ADR reported revenue of ¥207B in FY2026 versus ¥110B in FY2022, a compound +17.1%/yr. Reported net income was ¥57.9B in FY2026, compounding +15.5%/yr from FY2022.

Growth Quality 91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
¥207B
Latest YoY
+22.1%
Avg. revenue growth/yr (3Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.0%
Avg. revenue growth/yr (5Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.8%
Avg. revenue growth/yr (21Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.6%
Value creation/yr (5Y, in JPY) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+20.3%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+18.8%
Dividend yield1.5%
Trend ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y 18.8% vs 10Y 14.9%, picking up
Operating margin (EBIT) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.36.3% (2021) → 38.5% (2026) · rising
Worst earnings drop72% (2010) · in JPY
Revenue +17.1%/yr
FY22 ¥110B
FY23 ¥126B
FY24 ¥152B
FY25 ¥170B
FY26 ¥207B
Net income +15.5%/yr
FY22 ¥32.6B
FY23 ¥36.7B
FY24 ¥43.4B
FY25 ¥48.5B
FY26 ¥57.9B
Character of growth · EPS growth decomposed (2015-2026) +14.7 % p.a.
Revenue per share +2.4 %

of which total revenue +9.8 % · buybacks/dilution −6.7 %

EBIT margin +10.3 %
Tax rate +0.9 %
Residual (interest, one-offs) +0.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

CCOEY screens 76% overvalued. Compare with Konami Group →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Capcom Co Ltd ADR · Fair Value
$7.97 −76%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Capcom Co Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/CCOEY

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Electronic Gaming & Multimedia · 150 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation
Quality Score 68 · Above median
Fair Value upside −45% · Below median
Profitability
Return on equity (TTM) 27% · Top 25%
Return on assets 19% · Top 25%
Net margin (TTM) 28% · Top 25%
Operating margin (TTM) 26% · Top 25%
Growth and dividend
Revenue growth 33% · Top 25%
Dividend yield (TTM) 1.5% · Below median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/E (TTM) 34.3× · Priciest 25%
P/FCF 0.4× · Cheaper than median
PEG 1.48× · Pricier than median

What the price implies (reverse DCF)

The inverse question: what free-cash-flow growth must Capcom Co Ltd ADR deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.

Implied FCF growth, 10 years+25.0 % per year
Achieved revenue growth, 5 years+16.8 % p.a.
Sector median revenue growth+1.8 %
FCF yield on price1.04 %
Discount rate (WACC) in the models8.5 %

The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →

Context: sector, industry, market

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 18
FUTURE100 · sector 7
PAST100 · sector 18
HEALTH100 · sector 100
DIVIDEND31 · sector 55

VALUE 0: the price sits above our fair-value range.

Insider activity: 35/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Sep 8, 2026).

Stock Price Fair Value vs Fair Value
Konami Group KNM £221.05 £71.97 −67%
NetEase, Inc 9999 HK$188.80 HK$263.39 +40%
Electronic Arts Inc EA $209.70 $76.57 −63%
Take-Two Interactive Software, Inc TTWO $214.69 $60.20 −72%
Roblox Corporation RBLX $41.29 $21.20 −49%
Zhejiang Century Huatong Group 002602 ¥13.90 ¥14.68 +6%
KRAFTON, Inc 259960 234,500 KRW 356,218 KRW +52%
Giant Network Group 002558 ¥28.57 ¥15.50 −46%
International Games System Co 3293 709.00 TWD 568.16 TWD −20%
CD Projekt S.A CDR 234.40 PLN 64.48 PLN −72%

Compare Capcom Co Ltd ADR with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Frequently asked questions

Is Capcom Co Ltd ADR (CCOEY) overvalued or undervalued?
As of Sep 8, 2026, our model estimates a fair value of $7.97 versus a price of $14.06, about −43% upside (overvalued).
What is the fair value of CCOEY?
Our model-based fair value for Capcom Co Ltd ADR is $7.97 (as of Sep 8, 2026), built from audited fundamentals. The current price: $14.06.
What is the quality score of CCOEY?
Capcom Co Ltd ADR has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Capcom Co Ltd ADR (CCOEY)?
Our model-based price target is the fair value of $7.97 (as of Sep 8, 2026) from 24 valuation models. Cautious scenario $4.69, optimistic scenario $12.37. It is a calculation from audited fundamentals, not an analyst target.
What is the Capcom Co Ltd ADR stock forecast for 2026?
Our models put fair value at $7.97, about −43% upside versus a price of $14.06 (overvalued). Cautious scenario $4.69, optimistic scenario $12.37. The calculation is refreshed regularly with new filings.
What is the revenue of Capcom Co Ltd ADR (CCOEY)?
Capcom Co Ltd ADR reported trailing-twelve-month revenue of about ¥195B (latest available figure, as of Sep 8, 2026).
What is the net profit margin of CCOEY?
The net profit margin of Capcom Co Ltd ADR is about 27.9%, meaning it keeps roughly 27.9% of revenue as net income. Based on the latest reported figures.
Does Capcom Co Ltd ADR pay a dividend?
Capcom Co Ltd ADR currently shows a dividend yield of about 1.54% relative to its recent price (as of Sep 8, 2026).
What growth is priced into Capcom Co Ltd ADR (CCOEY)?
For today's price to be fair in a discounted-cash-flow model, Capcom Co Ltd ADR would have to grow free cash flow by +25.0 % per year for ten years (discount rate 8.5 %, then 2 % perpetual growth). Over the last 5 years revenue grew +16.8 % per year. As of Sep 8, 2026.
What discount rate (WACC) does the fair value of CCOEY use?
Our models discount Capcom Co Ltd ADR at 8.5 %: a base by market capitalisation (mid), damped by beta 0.47, country premium for USA. The same rate applies in all 26 models.
Free · no account needed

Watch Capcom Co Ltd ADR in the live analysis

One click puts Capcom Co Ltd ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.