T · 5187.T
Create Medic Co., Ltd.
- Sector
- Healthcare · Medical - Devices
- Headquarters
- Yokohama 224-0037
- Website
- createmedic.co.jp
Price · as of 2025-12-31
$1,195.00
Market cap 10B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,833.24 | +53.41% |
| Intrinsic Value(DCF) | $494.23 | -58.64% |
| Graham-Dodd Method(GD) | $1,791.88 | +49.95% |
| Graham Formula(GF) | $1,055.71 | -11.66% |
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 | $476.01 | $969.11 | $145.39 | $953.64 | $644.08 |
| 2012 | $526.41 | $1,068.98 | $48.38 | $963.38 | $433.10 |
| 2013 | $580.09 | $939.89 | $6.32 | $1,053.45 | $759.01 |
| 2014 | $676.34 | $1,110.64 | $71.93 | $1,069.71 | $443.59 |
| 2015 | $584.68 | $1,040.90 | $0.00 | $1,014.90 | $182.26 |
| 2016 | $694.71 | $1,075.99 | $118.65 | $1,081.41 | $633.41 |
| 2017 | $824.92 | $1,211.67 | $153.19 | $1,108.02 | $600.63 |
| 2018 | $707.92 | $1,127.87 | $100.49 | $1,219.28 | $849.40 |
| 2019 | $717.12 | $1,239.75 | $0.00 | $1,235.03 | $662.61 |
| 2020 | $830.16 | $1,251.00 | $0.00 | $1,226.15 | $565.18 |
| 2021 | $832.05 | $1,311.27 | $0.00 | $1,372.68 | $1,146.01 |
| 2022 | $768.83 | $1,318.79 | $0.00 | $1,329.32 | $704.70 |
| 2023 | $890.00 | $1,286.60 | $0.00 | $1,173.21 | $173.19 |
| 2024 | $891.20 | $1,473.39 | $0.00 | $1,671.35 | $1,104.26 |
| 2025 | $1,200.00 | $1,833.24 | $2.15 | $1,791.88 | $1,055.71 |
AI valuation
Our deep-learning model estimates Create Medic Co., Ltd.'s (5187.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,833.24
- Current price
- $1,195.00
- AI upside
- +53.41%
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
$494.23
-58.64% upside
Graham-Dodd
$1,791.88
+49.95% upside
Graham Formula
$1,055.71
-11.66% upside
About Create Medic Co., Ltd.
Create Medic Co., Ltd. researches, develops, manufactures, and sells medical appliances in Japan and internationally. The company offers disposable medical devices made of silicone resin. It provides various urology, gastroenterology, percutaneous endoscopic gastrostomy, and surgery products. The company also provides other products, such as CLINY tracheostomy tubes, endotracheal tubes, tracheostomy tubes, and microcatheters. In addition, it offers OEM products comprising multi-lumen tubes, ultrathin walls, profile extrusions, and special structures; special shape and high-volume low-pressure cuff moldings; and hydrophilic coating and needles, as well as the technology on an OEM basis. The company was formerly known as NASK Co., Ltd. and changed its name to Create Medic Co., Ltd. in July 1977. Create Medic Co., Ltd. was incorporated in 1974 and is headquartered in Yokohama, Japan.
- CEO
- Osamu Imazawa
- Employees
- 1K
- Beta
- 0.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($494.23 ÷ $1,195.00) − 1 = -58.64% (DCF, example).