CELM (TSE:7367) Enterprise Value: 円7,490 Mil (As of Aug. 12, 2026) ***

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:7367 CELM Inc TSE:7367
81 GF Score
Price 円336.00
GF Value 円550.46
Valuation Significantly Undervalued
View Full Analysis

What is CELM Enterprise Value?

CELM TSE:7367 81 Enterprise Value is 円7,490 Mil as of Aug. 12, 2026. GuruFocus rates TSE:7367 with a GF Score™ of 81/100 and a GF Value™ of 円550.46 (Significantly Undervalued).

Think of Enterprise Value as the theoretical takeover price. It is more comprehensive than market capitalization (Market Cap), which only includes common equity. Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

EV-to-EBIT is calculated as Enterprise Value divided by its EBIT. As of today, CELM's Enterprise Value is 円7,490 Mil. CELM's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 was 円1,080 Mil. Therefore, CELM's EV-to-EBIT ratio for today is 6.93.

EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA. As of today, CELM's Enterprise Value is 円7,490 Mil. CELM's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 was 円1,537 Mil. Therefore, CELM's EV-to-EBITDA ratio for today is 4.87.

EV-to-Revenue is calculated as Enterprise Value divided by its Revenue. As of today, CELM's Enterprise Value is 円7,490 Mil. CELM's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 was 円10,308 Mil. Therefore, CELM's EV-to-Revenue ratio for today is 0.73.

EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations. As of today, CELM's Enterprise Value is 円7,490 Mil. CELM's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 was 円0 Mil. Therefore, CELM's EV-to-OCF ratio for today is .

EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow. As of today, CELM's Enterprise Value is 円7,490 Mil. CELM's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 was 円0 Mil. Therefore, CELM's EV-to-FCF ratio for today is .

*** Please note that the current Enterprise Value is calculated using the current market capitalization and the most recently available financial data. If key financial fields—Long-Term Debt & Capital Lease Obligation and Short-Term Debt & Capital Lease Obligation—are recorded as null in the latest reporting period, our data vendor will default to using data from the prior period with valid entries.


CELM  (TSE:7367) Enterprise Value Explanation

When an investor buy a company, the investor needs to pay not only the common shares, he/she also needs to pay the shareholders of Preferred Stocks. He also assumes the debt of the company, and receives the cash on the company's balance sheet.

If a company has more cash than debt, the investor actually pays less than the Market Cap because he immediately owns the cash once the transaction goes through.

The market value of Preferred Stock needs to be added to the market value of common stocks in the calculation of Enterprise Value.

For the companies with the same Market Cap, the smaller the Enterprise Value is, the cheaper the company is.

Enterprise Value can be negative when the company's net cash is more than its Market Cap. In this case the investor is basically getting the company for free and get paid for that.

1. EV-to-EBIT is calculated as Enterprise Value divided by its EBIT.

CELM's EV-to-EBIT for today is

EV-to-EBIT=Enterprise Value (Today)/EBIT (TTM)
=7489.635/1080.056
=6.93

CELM's current Enterprise Value is 円7,490 Mil.
CELM's EBIT for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円1,080 Mil.

2. EV-to-EBITDA is calculated as Enterprise Value divided by its EBITDA.

CELM's EV-to-EBITDA for today is:

EV-to-EBITDA=Enterprise Value (Today)/EBITDA(TTM)
=7489.635/1537.171
=4.87

CELM's current Enterprise Value is 円7,490 Mil.
CELM's EBITDA for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円1,537 Mil.

3. EV-to-Revenue is calculated as Enterprise Value divided by its Revenue.

CELM's EV-to-Revenue for today is:

EV-to-Revenue=Enterprise Value (Today)/Revenue (TTM)
=7489.635/10308.214
=0.73

CELM's current Enterprise Value is 円7,490 Mil.
CELM's Revenue for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円10,308 Mil.

4. EV-to-OCF is calculated as Enterprise Value divided by its Cash Flow from Operations.

CELM's EV-to-OCF for today is:


CELM's current Enterprise Value is 円7,490 Mil.
CELM's Cash Flow from Operations for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円0 Mil.

5. EV-to-FCF is calculated as Enterprise Value divided by its Free Cash Flow.

CELM's EV-to-FCF for today is:

EV-to-FCF=Enterprise Value (Today)/Free Cash Flow (TTM)
=7489.635/0
=

CELM's current Enterprise Value is 円7,490 Mil.
CELM's Free Cash Flow for the trailing twelve months (TTM) ended in Mar. 2026 adds up the quarterly data reported by the company within the most recent 12 months, which was 円0 Mil.

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


CELM Enterprise Value Related Terms


CELM Enterprise Value Historical Data

* Premium members only.

The historical data trend for CELM's Enterprise Value can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

CELM Enterprise Value Chart

CELM Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Enterprise Value
Get a 7-Day Free Trial 3,814.78 8,336.44 6,698.52 8,358.95 7,132.45

CELM Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26
Enterprise Value Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 8,358.95 8,983.94 8,591.71 8,006.29 7,132.45

TSE:7367 vs KFY, RHI, TNET: Enterprise Value Comparison

For the Staffing & Employment Services subindustry, CELM's Enterprise Value, along with its competitors' market caps and Enterprise Value data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


CELM Enterprise Value vs Business Services Industry

For the Business Services industry and Industrials sector, CELM's Enterprise Value distribution charts can be found below:

* The bar in red indicates where CELM's Enterprise Value falls into.


TSE:7367
81GF Score
CELM Inc TSE:7367
Enterprise Value is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CELM Enterprise Value Calculation

Enterprise Value is calculated as the market cap plus debt and minority interest and preferred shares, minus total cash, cash equivalents, and marketable securities.

CELM's Enterprise Value for the fiscal year that ended in Mar. 2026 is calculated as

CELM's Enterprise Value for the quarter that ended in Mar. 2026 is calculated as

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Frequently Asked Questions Learn more about Enterprise Value →
What does a Enterprise Value of 円7,490 Mil mean?
CELM (TSE:7367) has a Enterprise Value of 円7,490 Mil as of Aug. 12, 2026. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on CELM and its competitors.
Is CELM's Enterprise Value too high?
CELM's current Enterprise Value is 円7,490 Mil. Overall, CELM has a GF Score™ of 81/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does CELM's Enterprise Value compare to KFY and RHI?
CELM's Enterprise Value of 円7,490 Mil can be compared against companies in the Business Services industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Enterprise Value for a Business Services company?
A good Enterprise Value depends on the Business Services industry context. However, Enterprise Value should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Enterprise Value mean?
A high Enterprise Value can signal that a stock is expensive relative to its fundamentals. Enterprise value equals the sum of market cap, debt and preferred shares less cash and equivalents. View historical data on CELM and its competitors. CELM's current Enterprise Value is 円7,490 Mil. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CELM stock overvalued right now?
Based on GuruFocus' analysis, CELM (TSE:7367) is currently considered Significantly Undervalued. The stock's GF Value™ is 円550.46, compared to a current price of 円336.00 — trading 39% below its estimated fair value. The current Enterprise Value is 円7,490 Mil. CELM's overall GF Score™ is 81/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Enterprise Value calculated?
Enterprise Value is calculated from a company's financial statements. For CELM (TSE:7367), the current Enterprise Value is 円7,490 Mil as of Aug. 12, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is CELM (TSE:7367) Overvalued in 2026?

Based on GuruFocus' analysis, CELM stock appears to be undervalued. The current stock price of 円336.00 is trading 39% below its estimated GF Value™ of 円550.46. GuruFocus considers CELM to be Significantly Undervalued.

Key valuation signals for TSE:7367:

  • Enterprise Value: 円7,490 Mil
  • GF Value™: 円550.46 vs. price of 円336.00 (39% below fair value)
  • GF Score™: 81/100

No single metric tells the full story. See the TSE:7367 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CELM Business Description

Address 1-19-19 Ebisu, Ebisu Business Tower 7th Floor, Shibuya-ku, Tokyo, JPN, 150-0013
CELM Inc is involved in the human resource development and organizational development business. It provides in-house training, human resource development consulting, organizational development consulting, organization survey, personnel system design, and other services. The company includes two reportable segments: Organization and Human Resources Development Business; and Stakeholder Relations Business.
81GF Score

Get the complete analysis for TSE:7367

Enterprise Value is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円336.00
Price
円550.46
GF Value