
ZOZO Inc
TSE:3092

Intrinsic Value
The intrinsic value of one
ZOZO Inc
stock under the Base Case scenario is
1 052.59
JPY.
Compared to the current market price of 1 455 JPY,
ZOZO Inc
is
Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ZOZO Inc
Fundamental Analysis


Revenue & Expenses Breakdown
ZOZO Inc
Balance Sheet Decomposition
ZOZO Inc
Current Assets | 138.4B |
Cash & Short-Term Investments | 67.1B |
Receivables | 64.3B |
Other Current Assets | 6.9B |
Non-Current Assets | 40B |
PP&E | 26.2B |
Intangibles | 3.2B |
Other Non-Current Assets | 10.5B |
Free Cash Flow Analysis
ZOZO Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
ZOZO Inc
Revenue
|
210.5B
JPY
|
Cost of Revenue
|
-14.6B
JPY
|
Gross Profit
|
195.9B
JPY
|
Operating Expenses
|
-129.8B
JPY
|
Operating Income
|
66.1B
JPY
|
Other Expenses
|
-18.3B
JPY
|
Net Income
|
47.8B
JPY
|
Profitability Score
Profitability Due Diligence
ZOZO Inc's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Score
ZOZO Inc's profitability score is 79/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ZOZO Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
ZOZO Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ZOZO Inc
According to Wall Street analysts, the average 1-year price target for
ZOZO Inc
is 4 576.89 JPY
with a low forecast of 3 434 JPY and a high forecast of 6 615 JPY.
Dividends
Current shareholder yield for ZOZO 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
ZOZO Inc
stock under the Base Case scenario is
1 052.59
JPY.
Compared to the current market price of 1 455 JPY,
ZOZO Inc
is
Overvalued by 28%.