
M3 Inc
TSE:2413

Intrinsic Value
The intrinsic value of one
M3 Inc
stock under the Base Case scenario is
2 334.86
JPY.
Compared to the current market price of 1 801 JPY,
M3 Inc
is
Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
M3 Inc
Fundamental Analysis


Revenue & Expenses Breakdown
M3 Inc
Balance Sheet Decomposition
M3 Inc
Current Assets | 238.4B |
Cash & Short-Term Investments | 179.8B |
Receivables | 49.5B |
Other Current Assets | 9.1B |
Non-Current Assets | 253.1B |
Long-Term Investments | 64.8B |
PP&E | 29.7B |
Intangibles | 146.6B |
Other Non-Current Assets | 12B |
Free Cash Flow Analysis
M3 Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
M3 Inc
Revenue
|
247.9B
JPY
|
Cost of Revenue
|
-105.3B
JPY
|
Gross Profit
|
142.6B
JPY
|
Operating Expenses
|
-86.2B
JPY
|
Operating Income
|
56.4B
JPY
|
Other Expenses
|
-17.3B
JPY
|
Net Income
|
39.2B
JPY
|
Profitability Score
Profitability Due Diligence
M3 Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
M3 Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
M3 Inc's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
M3 Inc's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
M3 Inc
According to Wall Street analysts, the average 1-year price target for
M3 Inc
is 1 959.18 JPY
with a low forecast of 1 414 JPY and a high forecast of 3 202.5 JPY.
Dividends
Current shareholder yield for M3 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
M3 Inc
stock under the Base Case scenario is
2 334.86
JPY.
Compared to the current market price of 1 801 JPY,
M3 Inc
is
Undervalued by 23%.