EN DE

COVER Corporation (COVCF) Fair Value & Analysis

Technology · US · Market cap $589M

CC COVER Corporation logo COVER Corporation COVCF · US
Price$10.40
Fair Value$10.75
Upside+3.4%
Quality59/100
Watch COVER Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.1% net margin
generates free cash flow
Ranks above peers (7/9)
Moderate moat 62/100
Evidence: High Range $7.32 – $13.44 Share as image

Fair value as of: Jul 15, 2026

From 24 valuation models · updated 26 days ago

Share price +7.2% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range ($7.32 to $13.44) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$21.12 $7.57 Fair Value $10.75 Jul 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

37‑month range $7.57 – $21.12 · fair‑value band $7.32 – $13.44 · the $10.40 price screens below the $10.75 fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

COVER Corporation (COVCF) currently trades at $10.40, while our model-based Fair Value estimate is $10.75, implying the stock looks roughly 3.4% fairly valued today. The Quality Score stands at 59/100 (solid quality), in the Technology sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, COVER Corporation generated revenue of $49.3B at a net margin of 6.1%. Revenue grew 0.8% year over year. It earns a return on equity of 16.3%. The stock trades on a trailing P/E of 32.8. Fundamentals as of Jul 15, 2026

Our scenario range runs from $7.32 (bear case) to $13.44 (bull case); at $10.40, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 37% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at 3%, COVCF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $4.58 $7.10 $11.07 72
Growth-Adj P/E $16.97 $24.24 $31.51 68
Rev-Margin DCF $8.23 $14.72 $28.24 67
All 24 models by family
DCF Models
FCF DCF $4.81 $6.51 $11.59 38
Owner Earnings $6.09 $11.43 $21.35 31
5Y Revenue Exit $7.51 $13.03 $24.65 39
5Y EBITDA Exit $8.13 $14.29 $26.38 41
5Y P/E Exit $7.87 $17.02 $29.62 38
10Y Revenue Exit $6.36 $14.33 $19.93 36
10Y EBITDA Exit $7.04 $15.55 $30.78 37
10Y P/E Exit $6.87 $15.03 $28.72 35
Earnings-Based
Graham-Dodd $3.66 $25.49 $35.77 54
Lynch FV $13.17 $18.81 $24.46 50
PEG = 1.0 $13.17 $18.81 $24.46 46
EPV $6.65 $7.40 $8.03 59
Multiples
P/E Multiple $8.06 $10.75 $13.44 63
P/S Multiple $6.85 $9.14 $11.42 58
P/B Multiple $3.69 $4.92 $6.14 55
EV/EBIT $11.56 $15.04 $18.52 53
EV/EBITDA $9.56 $12.37 $15.19 54
EV/Revenue $8.15 $11.17 $14.19 43
Asset-Based
NCAV (Graham) $0.8192 $1.10 $1.64 50
Growth DCF
Growth DCF $4.58 $7.10 $11.07 72
Rev-Margin DCF $8.23 $14.72 $28.24 67
Economic Profit
Residual Income $3.30 $4.63 $33.09 61
ROIC Compounder $7.21 $8.78 $10.47 67
Growth Earnings
Growth-Adj P/E $16.97 $24.24 $31.51 68

Widest divergence: Growth Earnings ($24.24) versus Asset-Based ($1.10). Highest evidence: Growth DCF (72).

Key figures & financial health

Revenue (TTM) $49.3B
Revenue growth (YoY) +0.8%
Net margin 6.1%
Return on equity 16.3%
Free cash flow $2.8B FY2025
P/E ratio 32.8
More key figures
Operating margin 12.5%
EPS (TTM) $0.2800
EPS growth (YoY) +16.2%

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 62 · Market factors (momentum, volatility) 30

Profitability 90
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 27
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 32
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.

About the company

COVER Corporation distribute videos and music through VTubers distribution platform in Japan. It also develops characters and anime-look avatars; plans and produces events; and offers video content, such as live streams, music videos, and animations through video distribution, as well as membership subscriptions, advertising, and promotions services.

Full company description

COVER Corporation distribute videos and music through VTubers distribution platform in Japan. It also develops characters and anime-look avatars; plans and produces events; and offers video content, such as live streams, music videos, and animations through video distribution, as well as membership subscriptions, advertising, and promotions services. In addition, the company is involved in the electronic commerce, VTuber production, and media mix businesses; and development of Metaverse Holoearth, focusing on sandbox games that allow users to act freely in a virtual space. COVER Corporation was incorporated in 2016 and is based in Tokyo, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

COVER Corporation reported revenue of $43.4B in FY2025 versus $5.7B in FY2021, a compound +65.9%/yr. Reported net income was $5.6B in FY2025, compounding +46.1%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$43.4B
Latest YoY
+43.9%
Avg. growth/yr (3Y)
+47.0%
Revenue +65.9%/yr
FY21 $5.7B
FY22 $13.7B
FY23 $20.5B
FY24 $30.2B
FY25 $43.4B
Net income +46.1%/yr
FY21 $1.2B
FY22 $1.2B
FY23 $2.5B
FY24 $4.1B
FY25 $5.6B

Watch COVCF: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "COVER Corporation Fair Value". https://www.fairvalue-calculator.com/stock/COVCF

Peer Group

Software - Application · 709 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.

Quality Score 59 · Above median
Fair Value upside +3% · Above median
Return on equity (TTM) 16% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 6% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth 1% · Below median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 32.8× · Pricier than median
P/FCF 0.2× · Cheaper than 75% of peers

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.

VALUE 38 · sector 0
FUTURE 4 · sector 38
PAST 65 · sector 13
HEALTH 0 · sector 98
DIVIDEND 0 · sector 28

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare COVER Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

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

Frequently asked questions

Is COVER Corporation (COVCF) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $10.75 versus a price of $10.40, about +3% (fairly valued).
What is the fair value of COVCF?
Our model-based fair value for COVER Corporation is $10.75 (as of Jul 15, 2026), built from audited fundamentals. The current price is $10.40.
What is the quality score of COVCF?
COVER Corporation has a Quality Score of 59/100. 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 revenue of COVER Corporation (COVCF)?
COVER Corporation reported trailing-twelve-month revenue of about $49.3B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of COVCF?
The net profit margin of COVER Corporation is about 6.1%, meaning it keeps roughly 6.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track COVER Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.