
Calbee Inc
TSE:2229

Intrinsic Value
The intrinsic value of one
Calbee Inc
stock under the Base Case scenario is
2 358.91
JPY.
Compared to the current market price of 2 942 JPY,
Calbee Inc
is
Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Calbee Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Calbee Inc
Balance Sheet Decomposition
Calbee Inc
Current Assets | 133.6B |
Cash & Short-Term Investments | 36.2B |
Receivables | 59.9B |
Other Current Assets | 37.5B |
Non-Current Assets | 183B |
PP&E | 145.1B |
Intangibles | 24.4B |
Other Non-Current Assets | 13.5B |
Free Cash Flow Analysis
Calbee Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Calbee Inc
Revenue
|
319.5B
JPY
|
Cost of Revenue
|
-210.1B
JPY
|
Gross Profit
|
109.4B
JPY
|
Operating Expenses
|
-80.6B
JPY
|
Operating Income
|
28.8B
JPY
|
Other Expenses
|
-7.7B
JPY
|
Net Income
|
21.1B
JPY
|
Profitability Score
Profitability Due Diligence
Calbee Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Calbee Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Calbee Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Calbee Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Calbee Inc
According to Wall Street analysts, the average 1-year price target for
Calbee Inc
is 3 502 JPY
with a low forecast of 3 030 JPY and a high forecast of 3 885 JPY.
Dividends
Current shareholder yield for Calbee 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
Calbee Inc
stock under the Base Case scenario is
2 358.91
JPY.
Compared to the current market price of 2 942 JPY,
Calbee Inc
is
Overvalued by 20%.