M3 Inc
TSE:2413

Watchlist Manager
M3 Inc Logo
M3 Inc
TSE:2413
Watchlist
Price: 1 801 JPY 2.5% Market Closed
Market Cap: 1.2T JPY

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:

Intrinsic Value
2 334.86 JPY
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
M3 Inc

M3 Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for M3 Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about M3 Inc?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about M3 Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
M3 Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

Profitability Score
Profitability Due Diligence

M3 Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Positive Operating Income
65/100
Profitability
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.

97/100
Solvency
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

Wall Street analysts forecast M3 Inc stock price to rise over the next 12 months.

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.

Lowest
Price Target
1 414 JPY
21% Downside
Average
Price Target
1 959.18 JPY
9% Upside
Highest
Price Target
3 202.5 JPY
78% Upside
View Analyst Estimates
View Analyst Estimates

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 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one M3 Inc stock?

The intrinsic value of one M3 Inc stock under the Base Case scenario is 2 334.86 JPY.

Is M3 Inc stock undervalued or overvalued?

Compared to the current market price of 1 801 JPY, M3 Inc is Undervalued by 23%.

Back to Top