PAL Group Holdings Co Ltd
TSE:2726
Intrinsic Value
The intrinsic value of one PAL Group Holdings Co Ltd stock under the Base Case scenario is 3 504.08 JPY. Compared to the current market price of 3 185 JPY, PAL Group Holdings Co Ltd is Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
PAL Group Holdings Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
PAL Group Holdings Co Ltd
Balance Sheet Decomposition
PAL Group Holdings Co Ltd
Current Assets | 115B |
Cash & Short-Term Investments | 79.1B |
Receivables | 15.9B |
Other Current Assets | 20B |
Non-Current Assets | 32.8B |
PP&E | 12.6B |
Intangibles | 731m |
Other Non-Current Assets | 19.5B |
Free Cash Flow Analysis
PAL Group Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
PAL Group Holdings Co Ltd
Revenue
|
202.5B
JPY
|
Cost of Revenue
|
-89.8B
JPY
|
Gross Profit
|
112.7B
JPY
|
Operating Expenses
|
-91.4B
JPY
|
Operating Income
|
21.3B
JPY
|
Other Expenses
|
-9.9B
JPY
|
Net Income
|
11.5B
JPY
|
Profitability Score
Profitability Due Diligence
PAL Group Holdings Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
PAL Group Holdings Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
PAL Group Holdings Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
PAL Group Holdings Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
PAL Group Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for PAL Group Holdings Co Ltd is 3 383 JPY with a low forecast of 2 373.5 JPY and a high forecast of 3 990 JPY.
Dividends
Current shareholder yield for PAL Group Holdings Co Ltd 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 PAL Group Holdings Co Ltd stock under the Base Case scenario is 3 504.08 JPY.
Compared to the current market price of 3 185 JPY, PAL Group Holdings Co Ltd is Undervalued by 9%.