
Obayashi Corp
TSE:1802

Intrinsic Value
The intrinsic value of one
Obayashi Corp
stock under the Base Case scenario is
2 369.13
JPY.
Compared to the current market price of 1 984 JPY,
Obayashi Corp
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Obayashi Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Obayashi Corp
Balance Sheet Decomposition
Obayashi Corp
Current Assets | 1.8T |
Cash & Short-Term Investments | 279.2B |
Receivables | 1.3T |
Other Current Assets | 224.9B |
Non-Current Assets | 1.3T |
Long-Term Investments | 363.9B |
PP&E | 736.9B |
Intangibles | 38.5B |
Other Non-Current Assets | 143.1B |
Free Cash Flow Analysis
Obayashi Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Obayashi Corp
Revenue
|
2.5T
JPY
|
Cost of Revenue
|
-2.2T
JPY
|
Gross Profit
|
267.9B
JPY
|
Operating Expenses
|
-142.5B
JPY
|
Operating Income
|
125.3B
JPY
|
Other Expenses
|
-2.2B
JPY
|
Net Income
|
123.1B
JPY
|
Profitability Score
Profitability Due Diligence
Obayashi Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Obayashi Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Obayashi Corp's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Score
Obayashi Corp's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Obayashi Corp
According to Wall Street analysts, the average 1-year price target for
Obayashi Corp
is 2 530.73 JPY
with a low forecast of 2 323 JPY and a high forecast of 2 835 JPY.
Dividends
Current shareholder yield for Obayashi 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
Obayashi Corp
stock under the Base Case scenario is
2 369.13
JPY.
Compared to the current market price of 1 984 JPY,
Obayashi Corp
is
Undervalued by 16%.