Japan Tobacco Inc
TSE:2914

Watchlist Manager
Japan Tobacco Inc Logo
Japan Tobacco Inc
TSE:2914
Watchlist
Price: 4 250 JPY Market Closed
Market Cap: 7.5T JPY

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:

Intrinsic Value
6 303.2 JPY
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Japan Tobacco Inc

Japan Tobacco Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Japan Tobacco 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...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Japan Tobacco Inc?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Japan Tobacco Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Japan Tobacco Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
60/100
Profitability
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.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
70/100
Solvency
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

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

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.

Lowest
Price Target
4 242 JPY
0% Downside
Average
Price Target
4 674.61 JPY
10% Upside
Highest
Price Target
5 250 JPY
24% 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 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?

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 Japan Tobacco Inc stock?

The intrinsic value of one Japan Tobacco Inc stock under the Base Case scenario is 6 303.2 JPY.

Is Japan Tobacco Inc stock undervalued or overvalued?

Compared to the current market price of 4 250 JPY, Japan Tobacco Inc is Undervalued by 33%.

Back to Top