EN DE

Pigeon Corporation (PGENY) Fair Value & Analysis

Consumer Defensive · US · Market cap $1.5B

PC Pigeon Corporation logo Pigeon Corporation PGENY · US
Price$3.15
Fair Value$2.44
Upside-22.5%
Quality77/100
Watch Pigeon Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.7% net margin
Low debt · generates free cash flow
3.99% dividend yield
Ranks above peers (9/11)
Moderate moat 63/100
Evidence: High Range $1.83 – $3.06 Share as image

Fair value as of: Jul 18, 2026

From 23 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from $2.72 to $2.44 (−10.3%) since Jun 24, 2026. Share price +1.6% over the past month.

A strong business, but screening 23% overvalued on our models.

What matters now

  • A high-quality business (quality 77/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($3.06). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$9.02 $2.05 Fair Value $2.44 Oct 2018 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $2.05 – $9.02 · fair‑value band $1.83 – $3.06 · the $3.15 price screens above the $2.44 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Pigeon Corporation (PGENY) currently trades at $3.15, while our model-based Fair Value estimate is $2.44, implying the stock looks roughly 22.5% overvalued today. The Quality Score stands at 77/100 (high quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Pigeon Corporation generated revenue of $112B at a net margin of 7.7%. Revenue grew 9.8% year over year. It earns a return on equity of 10.8%. The balance sheet holds a net cash position of $38.3B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $1.83 (bear case) to $3.06 (bull case); at $3.15, the current price sits above 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 2% below its 52-week high and 26% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -23%, PGENY 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 $1.77 $2.17 $2.66 80
Rev-Margin DCF $1.88 $2.61 $3.40 74
ROIC Compounder $1.49 $1.67 $1.85 72
All 23 models by family
DCF Models
FCF DCF $1.75 $2.20 $2.76 38
Owner Earnings $1.77 $2.22 $2.78 31
5Y Revenue Exit $1.88 $2.60 $3.48 39
5Y EBITDA Exit $2.23 $3.22 $4.34 41
5Y P/E Exit $1.96 $2.75 $3.53 38
10Y Revenue Exit $1.77 $2.37 $3.10 36
10Y EBITDA Exit $2.01 $2.75 $3.67 37
10Y P/E Exit $1.86 $2.46 $3.14 35
Earnings-Based
Graham-Dodd $0.7901 $1.93 $2.50 54
PEG = 1.0 $0.3448 $0.4927 $0.6404 46
EPV $1.45 $1.58 $1.69 59
Multiples
P/E Multiple $1.83 $2.44 $3.05 63
P/S Multiple $1.48 $1.98 $2.47 58
P/B Multiple $1.48 $1.98 $2.47 55
EV/EBIT $2.79 $3.55 $4.30 53
EV/EBITDA $2.86 $3.64 $4.42 54
EV/Revenue $2.07 $2.73 $3.40 43
Asset-Based
NCAV (Graham) $0.5364 $0.7188 $1.07 50
Growth DCF
Growth DCF $1.77 $2.17 $2.66 80
Rev-Margin DCF $1.88 $2.61 $3.40 74
Economic Profit
Residual Income $0.9059 $0.9978 $1.35 61
ROIC Compounder $1.49 $1.67 $1.85 72
Growth Earnings
Growth-Adj P/E $1.40 $2.00 $2.60 68

Widest divergence: DCF Models ($2.46) versus Asset-Based ($0.7188). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $112B
Revenue growth (YoY) +9.8%
Net margin 7.7%
Return on equity 10.8%
Free cash flow $10.8B FY2025
P/E ratio 29.2
More key figures
Operating margin 13.2%
EPS (TTM) $0.1100
Dividend yield 4.0%
EPS growth (YoY) -1.0%
Net cash $38.3B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 77/100

Of which business quality 74 · Market factors (momentum, volatility) 68

Profitability 63
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 99
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 75
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.

About the company

Pigeon Corporation, together with its subsidiaries, engages in the manufacture, sale, import, and export of baby and child-care products, maternity items, women's care products, home healthcare products, and nursing care products in Japan and internationally.

Full company description

Pigeon Corporation, together with its subsidiaries, engages in the manufacture, sale, import, and export of baby and child-care products, maternity items, women's care products, home healthcare products, and nursing care products in Japan and internationally. The company operates through four segments: Japan Business, China Business, Singapore Business, and Lansinoh Business. The company is also involved in the provision of baby and mother care products, such as nursing bottles and nipples, toiletries, breast pads, breast pumps, nipple care products, nipple care cream, breast milk storage bags, and breastfeeding-related products under Pigeon and Lansinoh brands. It also offers non-woven products, baby strollers, aging-prevention products, wet wipes, high-end skincare products, cleaning and disinfecting products, child-rearing support, healthcare, and elder care products and services. In addition, the company provides child-minding and daycare services, toiletries, home nursing care support services, operation of in-company childcare facilities. Further, it offers day-care services, event childcare services, preschool education services, and at-home elder care services. The company was formerly known as Pigeon Honyuki Honpo Corporation and changed its name to Pigeon Corporation in 1966. Pigeon Corporation was founded in 1949 and is headquartered in Tokyo, Japan.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Pigeon Corporation reported revenue of $114B in FY2025 versus $93.1B in FY2021, a compound +5.3%/yr. Reported net income was $9.0B in FY2025, compounding +0.6%/yr from FY2021.

Growth Quality 64/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$114B
Latest YoY
+9.9%
Avg. growth/yr (3Y)
+6.4%
Avg. growth/yr (5Y)
+2.9%
Avg. growth/yr (21Y)
+5.0%
Revenue +5.3%/yr
FY21 $93.1B
FY22 $94.9B
FY23 $94.5B
FY24 $104B
FY25 $114B
Net income +0.6%/yr
FY21 $8.8B
FY22 $8.6B
FY23 $7.4B
FY24 $8.4B
FY25 $9.0B

PGENY screens 23% overvalued. Compare with The Procter & Gamble Company →

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). "Pigeon Corporation Fair Value". https://www.fairvalue-calculator.com/stock/PGENY

Peer Group

Household & Personal Products · 244 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 77 · Top 25%
Fair Value upside −23% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 13% · Above median
Revenue growth 10% · Top 25%
Dividend yield (TTM) 4.0% · Above median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/E (TTM) 29.2× · Pricier than median
P/FCF 0.1× · 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 3 · sector 28
FUTURE 49 · sector 4
PAST 43 · sector 26
HEALTH 100 · sector 98
DIVIDEND 80 · sector 50

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 Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare Pigeon Corporation with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Pigeon Corporation (PGENY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $2.44 versus a price of $3.15, about −23% (overvalued).
What is the fair value of PGENY?
Our model-based fair value for Pigeon Corporation is $2.44 (as of Jul 18, 2026), built from audited fundamentals. The current price is $3.15.
What is the quality score of PGENY?
Pigeon Corporation has a Quality Score of 77/100. 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 Pigeon Corporation (PGENY)?
Pigeon Corporation reported trailing-twelve-month revenue of about $112B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of PGENY?
The net profit margin of Pigeon Corporation is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.
Does Pigeon Corporation pay a dividend?
Pigeon Corporation currently shows a dividend yield of about 3.99% relative to its recent price (as of Jul 18, 2026).

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 Pigeon 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.