Benefit One Inc
TSE:2412
Intrinsic Value
The intrinsic value of one Benefit One Inc stock under the Base Case scenario is 444 667.5126 JPY. Compared to the current market price of 999 999.9999 JPY, Benefit One Inc is Overvalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Benefit One Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Benefit One Inc
Balance Sheet Decomposition
Benefit One Inc
Current Assets | 24.1B |
Cash & Short-Term Investments | 8.5B |
Receivables | 8.5B |
Other Current Assets | 7.2B |
Non-Current Assets | 26.4B |
Long-Term Investments | 2.5B |
PP&E | 1.6B |
Intangibles | 21.4B |
Other Non-Current Assets | 979m |
Free Cash Flow Analysis
Benefit One Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Benefit One Inc
Revenue
|
39B
JPY
|
Cost of Revenue
|
-20.3B
JPY
|
Gross Profit
|
18.6B
JPY
|
Operating Expenses
|
-11B
JPY
|
Operating Income
|
7.6B
JPY
|
Other Expenses
|
-2.3B
JPY
|
Net Income
|
5.4B
JPY
|
Profitability Score
Profitability Due Diligence
Benefit One Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Benefit One Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Benefit One Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Score
Benefit One Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Benefit One Inc
Dividends
Current shareholder yield for Benefit One 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 Benefit One Inc stock under the Base Case scenario is 444 667.5126 JPY.
Compared to the current market price of 999 999.9999 JPY, Benefit One Inc is Overvalued by 56%.