
Yellow Hat Ltd
OTC:YLLWF

Intrinsic Value
The intrinsic value of one
YLLWF
stock under the Base Case scenario is
7.026
USD.
Compared to the current market price of 8.465 USD,
Yellow Hat Ltd
is
Overvalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yellow Hat Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Yellow Hat Ltd
Balance Sheet Decomposition
Yellow Hat Ltd
Current Assets | 67.1B |
Cash & Short-Term Investments | 19.1B |
Receivables | 11.8B |
Other Current Assets | 36.2B |
Non-Current Assets | 101B |
Long-Term Investments | 10.9B |
PP&E | 76.6B |
Intangibles | 1.6B |
Other Non-Current Assets | 11.9B |
Free Cash Flow Analysis
Yellow Hat Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Yellow Hat Ltd
Revenue
|
152.2B
JPY
|
Cost of Revenue
|
-86.2B
JPY
|
Gross Profit
|
66B
JPY
|
Operating Expenses
|
-50.4B
JPY
|
Operating Income
|
15.6B
JPY
|
Other Expenses
|
-4.6B
JPY
|
Net Income
|
11B
JPY
|
YLLWF Profitability Score
Profitability Due Diligence
Yellow Hat Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Yellow Hat Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
YLLWF Solvency Score
Solvency Due Diligence
Yellow Hat Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Yellow Hat Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
YLLWF Price Targets Summary
Yellow Hat Ltd
Dividends
Current shareholder yield for Yellow Hat Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
YLLWF
stock under the Base Case scenario is
7.026
USD.
Compared to the current market price of 8.465 USD,
Yellow Hat Ltd
is
Overvalued by 17%.