Link and Motivation Inc
TSE:2170

Watchlist Manager
Link and Motivation Inc Logo
Link and Motivation Inc
TSE:2170
Watchlist
Price: 586 JPY -0.34%
Market Cap: 60B JPY
Have any thoughts about
Link and Motivation Inc?
Write Note

Intrinsic Value

The intrinsic value of one Link and Motivation Inc stock under the Base Case scenario is 798.88 JPY. Compared to the current market price of 586 JPY, Link and Motivation Inc is Undervalued by 27%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
798.88 JPY
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Link and Motivation Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Link and Motivation Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Link and Motivation Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Link and Motivation Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

586 JPY
-0.34%
-0.34%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Link and Motivation Inc
JP
Professional Services
Market Cap
62.4B JPY
IPO
Dec 17, 2007
Employees
1 493
Japan
Market Cap
62.4B JPY
Industry
Professional Services
IPO
Dec 17, 2007
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Link and Motivation Inc

Provide an overview of the primary business activities
of Link and Motivation Inc.

What unique competitive advantages
does Link and Motivation Inc hold over its rivals?

What risks and challenges
does Link and Motivation Inc face in the near future?

Summarize the latest earnings call
of Link and Motivation Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Link and Motivation Inc.

Provide P/S
for Link and Motivation Inc.

Provide P/E
for Link and Motivation Inc.

Provide P/OCF
for Link and Motivation Inc.

Provide P/FCFE
for Link and Motivation Inc.

Provide P/B
for Link and Motivation Inc.

Provide EV/S
for Link and Motivation Inc.

Provide EV/GP
for Link and Motivation Inc.

Provide EV/EBITDA
for Link and Motivation Inc.

Provide EV/EBIT
for Link and Motivation Inc.

Provide EV/OCF
for Link and Motivation Inc.

Provide EV/FCFF
for Link and Motivation Inc.

Provide EV/IC
for Link and Motivation Inc.

Show me price targets
for Link and Motivation Inc made by professional analysts.

What are the Revenue projections
for Link and Motivation Inc?

How accurate were the past Revenue estimates
for Link and Motivation Inc?

What are the Net Income projections
for Link and Motivation Inc?

How accurate were the past Net Income estimates
for Link and Motivation Inc?

What are the EPS projections
for Link and Motivation Inc?

How accurate were the past EPS estimates
for Link and Motivation Inc?

What are the EBIT projections
for Link and Motivation Inc?

How accurate were the past EBIT estimates
for Link and Motivation Inc?

Compare the revenue forecasts
for Link and Motivation Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Link and Motivation Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Link and Motivation Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Link and Motivation Inc compared to its peers.

Compare the P/E ratios
of Link and Motivation Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Link and Motivation Inc with its peers.

Analyze the financial leverage
of Link and Motivation Inc compared to its main competitors.

Show all profitability ratios
for Link and Motivation Inc.

Provide ROE
for Link and Motivation Inc.

Provide ROA
for Link and Motivation Inc.

Provide ROIC
for Link and Motivation Inc.

Provide ROCE
for Link and Motivation Inc.

Provide Gross Margin
for Link and Motivation Inc.

Provide Operating Margin
for Link and Motivation Inc.

Provide Net Margin
for Link and Motivation Inc.

Provide FCF Margin
for Link and Motivation Inc.

Show all solvency ratios
for Link and Motivation Inc.

Provide D/E Ratio
for Link and Motivation Inc.

Provide D/A Ratio
for Link and Motivation Inc.

Provide Interest Coverage Ratio
for Link and Motivation Inc.

Provide Altman Z-Score Ratio
for Link and Motivation Inc.

Provide Quick Ratio
for Link and Motivation Inc.

Provide Current Ratio
for Link and Motivation Inc.

Provide Cash Ratio
for Link and Motivation Inc.

What is the historical Revenue growth
over the last 5 years for Link and Motivation Inc?

What is the historical Net Income growth
over the last 5 years for Link and Motivation Inc?

What is the current Free Cash Flow
of Link and Motivation Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Link and Motivation Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Link and Motivation Inc

Current Assets 13.6B
Cash & Short-Term Investments 8.2B
Receivables 4.2B
Other Current Assets 1.2B
Non-Current Assets 19.5B
Long-Term Investments 3.5B
PP&E 3.9B
Intangibles 11.4B
Other Non-Current Assets 677m
Current Liabilities 10.2B
Accounts Payable 1.5B
Other Current Liabilities 8.8B
Non-Current Liabilities 12.3B
Long-Term Debt 8.5B
Other Non-Current Liabilities 3.9B
Efficiency

Earnings Waterfall
Link and Motivation Inc

Revenue
36.3B JPY
Cost of Revenue
-17.1B JPY
Gross Profit
19.2B JPY
Operating Expenses
-13.9B JPY
Operating Income
5.3B JPY
Other Expenses
-1.8B JPY
Net Income
3.5B JPY

Free Cash Flow Analysis
Link and Motivation Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Link and Motivation Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROE
ROE is Increasing
Exceptional ROE
65/100
Profitability
Score

Link and Motivation Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Link and Motivation Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
70/100
Solvency
Score

Link and Motivation Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Link and Motivation Inc

Wall Street analysts forecast Link and Motivation Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Link and Motivation Inc is 805.8 JPY with a low forecast of 727.2 JPY and a high forecast of 903 JPY.

Lowest
Price Target
727.2 JPY
24% Upside
Average
Price Target
805.8 JPY
38% Upside
Highest
Price Target
903 JPY
54% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Link and Motivation Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Link and Motivation 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Link and Motivation Inc stock?

The intrinsic value of one Link and Motivation Inc stock under the Base Case scenario is 798.88 JPY.

Is Link and Motivation Inc stock undervalued or overvalued?

Compared to the current market price of 586 JPY, Link and Motivation Inc is Undervalued by 27%.

Back to Top