T · 3557.T
United & Collective Co., Ltd.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Tokyo 102-0083
- Website
- united-collective.co.jp
Price · as of 2025-02-28
$543.00
Market cap 4.59B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,828.07 | +236.66% |
| Intrinsic Value(DCF) | $5,639.48 | +938.58% |
| Graham-Dodd Method(GD) | $152.02 | -72% |
| Graham Formula(GF) | $185.63 | -65.81% |
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 | $304.35 | $659.76 | |||
| 2017 | $2,142.50 | $942.62 | $105,555.85 | $862.19 | $3,092.24 |
| 2018 | $3,050.00 | $1,690.30 | $28,368.37 | $572.48 | $808.00 |
| 2019 | $1,440.00 | $885.66 | $19,300.51 | $653.10 | $499.23 |
| 2020 | $980.00 | $2,619.98 | $3,236.66 | $604.92 | $210.94 |
| 2021 | $1,026.00 | $2,596.34 | $0.00 | $0.00 | $25,644.57 |
| 2022 | $1,210.00 | $1,653.82 | $0.00 | $0.00 | $1,376.96 |
| 2023 | $1,223.00 | $2,153.74 | $18,026.91 | $0.00 | $0.00 |
| 2024 | $1,118.00 | $1,071.61 | $102,800.44 | $0.00 | $0.00 |
| 2025 | $900.00 | $1,828.07 | $83,748.03 | $152.02 | $185.63 |
AI valuation
Our deep-learning model estimates United & Collective Co., Ltd.'s (3557.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,828.07
- Current price
- $543.00
- AI upside
- +236.66%
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
$5,639.48
+938.58% upside
Graham-Dodd
$152.02
-72% upside
Graham Formula
$185.63
-65.81% upside
About United & Collective Co., Ltd.
United & Collective Co., Ltd. manages restaurants in Japan. The company also engages in franchise related activities. United & Collective Co., Ltd. was incorporated in 2000 and is headquartered in Tokyo, Japan.
- CEO
- Hideya Sakai
- Employees
- 101
- Beta
- 0.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5,639.48 ÷ $543.00) − 1 = +938.58% (DCF, example).