T · 3178.T
Chimney Co., Ltd.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Tokyo 111-0052
- Website
- chimney.co.jp
Price · as of 2025-03-31
$1,189.00
Market cap 25.35B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,433.43 | +20.56% |
| Intrinsic Value(DCF) | $9,552.82 | +703.43% |
| Graham-Dodd Method(GD) | $328.15 | -72.4% |
| Graham Formula(GF) | $560.37 | -52.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $399.14 | $199.11 | |||
| 2012 | $452.58 | $1,172.23 | |||
| 2013 | $281.96 | $971.42 | |||
| 2014 | $477.81 | $1,282.79 | |||
| 2015 | $497.31 | $1,097.98 | |||
| 2016 | $577.67 | $648.10 | |||
| 2017 | |||||
| 2018 | $2,824.04 | $697.30 | $574.29 | $598.64 | |
| 2019 | $2,363.32 | $2,801.33 | $591.96 | $606.96 | $367.08 |
| 2020 | $1,823.30 | $1,941.41 | $28.78 | $0.00 | $210.11 |
| 2021 | $1,335.98 | $633.31 | $0.00 | $0.00 | $26,537.60 |
| 2022 | $1,193.91 | $1,215.16 | $0.00 | $445.85 | $0.00 |
| 2023 | $1,202.77 | $1,122.41 | $7,361.49 | $0.00 | $0.00 |
| 2024 | $1,288.23 | $1,493.97 | $97,960.78 | $365.94 | $1,680.32 |
| 2025 | $1,207.33 | $1,433.43 | $109,482.37 | $328.15 | $560.37 |
AI valuation
Our deep-learning model estimates Chimney Co., Ltd.'s (3178.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,433.43
- Current price
- $1,189.00
- AI upside
- +20.56%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9,552.82
+703.43% upside
Graham-Dodd
$328.15
-72.4% upside
Graham Formula
$560.37
-52.87% upside
About Chimney Co., Ltd.
Chimney Co., Ltd. operates and franchises a chain of restaurants in Japan. The company operates through a network of 338 directly managed stores, 91 contract stores, and 248 franchise stores. Chimney Co., Ltd. was founded in 1984 and is headquartered in Tokyo, Japan.
- CEO
- Atsushi Ibarada
- Employees
- 632
- Beta
- 0.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9,552.82 ÷ $1,189.00) − 1 = +703.43% (DCF, example).