
Taisei Corp
TSE:1801

Intrinsic Value
The intrinsic value of one
Taisei Corp
stock under the Base Case scenario is
7 546.9
JPY.
Compared to the current market price of 7 027 JPY,
Taisei Corp
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Taisei Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Taisei Corp
Balance Sheet Decomposition
Taisei Corp
Current Assets | 1.5T |
Cash & Short-Term Investments | 201.5B |
Receivables | 932.7B |
Other Current Assets | 390.8B |
Non-Current Assets | 850.2B |
Long-Term Investments | 451.6B |
PP&E | 243.3B |
Intangibles | 28B |
Other Non-Current Assets | 127.3B |
Free Cash Flow Analysis
Taisei Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Taisei Corp
Revenue
|
2.1T
JPY
|
Cost of Revenue
|
-1.9T
JPY
|
Gross Profit
|
197.1B
JPY
|
Operating Expenses
|
-108.1B
JPY
|
Operating Income
|
88.9B
JPY
|
Other Expenses
|
15.4B
JPY
|
Net Income
|
104.3B
JPY
|
Profitability Score
Profitability Due Diligence
Taisei Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Taisei Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Taisei Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Taisei Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Taisei Corp
According to Wall Street analysts, the average 1-year price target for
Taisei Corp
is 7 985.14 JPY
with a low forecast of 7 272 JPY and a high forecast of 9 240 JPY.
Dividends
Current shareholder yield for Taisei Corp 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
Taisei Corp
stock under the Base Case scenario is
7 546.9
JPY.
Compared to the current market price of 7 027 JPY,
Taisei Corp
is
Undervalued by 7%.