
Japan Tobacco Inc
TSE:2914

Intrinsic Value
The intrinsic value of one
Japan Tobacco Inc
stock under the Base Case scenario is
6 303.2
JPY.
Compared to the current market price of 4 250 JPY,
Japan Tobacco Inc
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Japan Tobacco Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Japan Tobacco Inc
Balance Sheet Decomposition
Japan Tobacco Inc
Current Assets | 3.6T |
Cash & Short-Term Investments | 1.2T |
Receivables | 569B |
Other Current Assets | 1.8T |
Non-Current Assets | 4.7T |
Long-Term Investments | 206.6B |
PP&E | 907.7B |
Intangibles | 3.4T |
Other Non-Current Assets | 188.5B |
Free Cash Flow Analysis
Japan Tobacco Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Japan Tobacco Inc
Revenue
|
3.1T
JPY
|
Cost of Revenue
|
-1.4T
JPY
|
Gross Profit
|
1.7T
JPY
|
Operating Expenses
|
-1.1T
JPY
|
Operating Income
|
684.3B
JPY
|
Other Expenses
|
-220.9B
JPY
|
Net Income
|
463.4B
JPY
|
Profitability Score
Profitability Due Diligence
Japan Tobacco Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Japan Tobacco Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Japan Tobacco Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Japan Tobacco Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Japan Tobacco Inc
According to Wall Street analysts, the average 1-year price target for
Japan Tobacco Inc
is 4 674.61 JPY
with a low forecast of 4 242 JPY and a high forecast of 5 250 JPY.
Dividends
Current shareholder yield for Japan Tobacco 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
Japan Tobacco Inc
stock under the Base Case scenario is
6 303.2
JPY.
Compared to the current market price of 4 250 JPY,
Japan Tobacco Inc
is
Undervalued by 33%.