
Mixi Inc
TSE:2121

Intrinsic Value
The intrinsic value of one
Mixi Inc
stock under the Base Case scenario is
4 050.38
JPY.
Compared to the current market price of 3 160 JPY,
Mixi Inc
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mixi Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Mixi Inc
Balance Sheet Decomposition
Mixi Inc
Current Assets | 166.1B |
Cash & Short-Term Investments | 133.3B |
Receivables | 20B |
Other Current Assets | 12.8B |
Non-Current Assets | 54.3B |
Long-Term Investments | 5.7B |
PP&E | 19.7B |
Intangibles | 15.4B |
Other Non-Current Assets | 13.6B |
Free Cash Flow Analysis
Mixi Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Mixi Inc
Revenue
|
152B
JPY
|
Cost of Revenue
|
-47B
JPY
|
Gross Profit
|
105.1B
JPY
|
Operating Expenses
|
-79.7B
JPY
|
Operating Income
|
25.4B
JPY
|
Other Expenses
|
-12.5B
JPY
|
Net Income
|
12.8B
JPY
|
Profitability Score
Profitability Due Diligence
Mixi Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Mixi Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mixi Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Score
Mixi Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mixi Inc
According to Wall Street analysts, the average 1-year price target for
Mixi Inc
is 2 652 JPY
with a low forecast of 2 626 JPY and a high forecast of 2 730 JPY.
Dividends
Current shareholder yield for Mixi Inc 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
Mixi Inc
stock under the Base Case scenario is
4 050.38
JPY.
Compared to the current market price of 3 160 JPY,
Mixi Inc
is
Undervalued by 22%.