T · 3195.T
Generation Pass Co.,Ltd.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Tokyo 160-0023
- Website
- genepa.com
Price · as of 2025-10-31
$451.00
Market cap 4.51B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,132.75 | +151.16% |
| Intrinsic Value(DCF) | $229.20 | -49.18% |
| Graham-Dodd Method(GD) | $325.31 | -27.87% |
| Graham Formula(GF) | $199.71 | -55.72% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $641.70 | ||||
| 2020 | $586.92 | $1,581.69 | $70,745.05 | $261.44 | $515.12 |
| 2021 | $359.98 | $709.17 | $0.00 | $131.04 | $0.00 |
| 2022 | $306.00 | $765.25 | $25,403.75 | $441.18 | $1,186.57 |
| 2023 | $235.00 | $526.54 | $0.00 | $71.66 | $0.00 |
| 2024 | $273.00 | $500.85 | $29.75 | $123.04 | $0.00 |
| 2025 | $573.00 | $1,132.75 | $0.00 | $325.31 | $199.71 |
AI valuation
Our deep-learning model estimates Generation Pass Co.,Ltd.'s (3195.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,132.75
- Current price
- $451.00
- AI upside
- +151.16%
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
$229.20
-49.18% upside
Graham-Dodd
$325.31
-27.87% upside
Graham Formula
$199.71
-55.72% upside
About Generation Pass Co.,Ltd.
Generation Pass Co.,Ltd. offers e-commerce marketing and support services in Japan. It provides EC marketing, EC support, product planning, system development, media business, contracted software development services; and WEB production and development. It also offers interior and fabric products. In addition, the company operates Recommendou, an internet shopping site which sells furniture, household goods, apparel, sporting goods, home appliances, food, and alcoholic beverages. The company was incorporated in 2002 and is headquartered in Tokyo, Japan.
- CEO
- Hiroaki Okamoto
- Employees
- 276
- Beta
- 0.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($229.20 ÷ $451.00) − 1 = -49.18% (DCF, example).