Dawn Corp
TSE:2303

Watchlist Manager
Dawn Corp Logo
Dawn Corp
TSE:2303
Watchlist
Price: 2 328 JPY -3.12% Market Closed
Market Cap: 7.7B JPY
Have any thoughts about
Dawn Corp?
Write Note

Intrinsic Value

The intrinsic value of one Dawn Corp stock under the Base Case scenario is 2 466.93 JPY. Compared to the current market price of 2 328 JPY, Dawn Corp is Undervalued by 6%.

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

Intrinsic Value
2 466.93 JPY
Undervaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Dawn Corp

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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for Dawn Corp cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Dawn Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

2 328 JPY
-3.12%
-3.12%
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:

Dawn Corp
JP
Technology
Market Cap
7.1B JPY
IPO
Jun 12, 2002
Employees
56
Japan
Market Cap
7.1B JPY
Industry
Technology
IPO
Jun 12, 2002
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Dawn Corp

Provide an overview of the primary business activities
of Dawn Corp.

What unique competitive advantages
does Dawn Corp hold over its rivals?

What risks and challenges
does Dawn Corp face in the near future?

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

Show all valuation multiples
for Dawn Corp.

Provide P/S
for Dawn Corp.

Provide P/E
for Dawn Corp.

Provide P/OCF
for Dawn Corp.

Provide P/FCFE
for Dawn Corp.

Provide P/B
for Dawn Corp.

Provide EV/S
for Dawn Corp.

Provide EV/GP
for Dawn Corp.

Provide EV/EBITDA
for Dawn Corp.

Provide EV/EBIT
for Dawn Corp.

Provide EV/OCF
for Dawn Corp.

Provide EV/FCFF
for Dawn Corp.

Provide EV/IC
for Dawn Corp.

Show me price targets
for Dawn Corp made by professional analysts.

Compare the intrinsic valuations
of Dawn Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Dawn Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Dawn Corp compared to its peers.

Compare the P/E ratios
of Dawn Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Dawn Corp with its peers.

Analyze the financial leverage
of Dawn Corp compared to its main competitors.

Show all profitability ratios
for Dawn Corp.

Provide ROE
for Dawn Corp.

Provide ROA
for Dawn Corp.

Provide ROIC
for Dawn Corp.

Provide ROCE
for Dawn Corp.

Provide Gross Margin
for Dawn Corp.

Provide Operating Margin
for Dawn Corp.

Provide Net Margin
for Dawn Corp.

Provide FCF Margin
for Dawn Corp.

Show all solvency ratios
for Dawn Corp.

Provide D/E Ratio
for Dawn Corp.

Provide D/A Ratio
for Dawn Corp.

Provide Interest Coverage Ratio
for Dawn Corp.

Provide Altman Z-Score Ratio
for Dawn Corp.

Provide Quick Ratio
for Dawn Corp.

Provide Current Ratio
for Dawn Corp.

Provide Cash Ratio
for Dawn Corp.

What is the historical Revenue growth
over the last 5 years for Dawn Corp?

What is the historical Net Income growth
over the last 5 years for Dawn Corp?

What is the current Free Cash Flow
of Dawn Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Dawn Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dawn Corp

Current Assets 1.9B
Cash & Short-Term Investments 1.6B
Receivables 151.8m
Other Current Assets 85.9m
Non-Current Assets 892.9m
Long-Term Investments 787.4m
PP&E 20.1m
Intangibles 3m
Other Non-Current Assets 82.5m
Current Liabilities 198.7m
Accounts Payable 26.6m
Accrued Liabilities 43.7m
Other Current Liabilities 128.5m
Non-Current Liabilities 48.4m
Other Non-Current Liabilities 48.4m
Efficiency

Earnings Waterfall
Dawn Corp

Revenue
1.6B JPY
Cost of Revenue
-525.6m JPY
Gross Profit
1.1B JPY
Operating Expenses
-493.7m JPY
Operating Income
585.5m JPY
Other Expenses
-159.2m JPY
Net Income
426.3m JPY

Free Cash Flow Analysis
Dawn Corp

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

Profitability Score
Profitability Due Diligence

Dawn Corp's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive Free Cash Flow
Exceptional ROIC
72/100
Profitability
Score

Dawn Corp's profitability score is 72/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Dawn Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Dawn Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Dawn Corp

There are no price targets for Dawn Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Dawn Corp?

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 Dawn 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?

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 Dawn Corp stock?

The intrinsic value of one Dawn Corp stock under the Base Case scenario is 2 466.93 JPY.

Is Dawn Corp stock undervalued or overvalued?

Compared to the current market price of 2 328 JPY, Dawn Corp is Undervalued by 6%.

Back to Top