Nextage Co Ltd
TSE:3186

Watchlist Manager
Nextage Co Ltd Logo
Nextage Co Ltd
TSE:3186
Watchlist
Price: 1 585 JPY 1.54% Market Closed
Market Cap: 127B JPY
Have any thoughts about
Nextage Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Nextage Co Ltd stock under the Base Case scenario is 6 293.56 JPY. Compared to the current market price of 1 585 JPY, Nextage Co Ltd is Undervalued by 75%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
6 293.56 JPY
Undervaluation 75%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Nextage Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Nextage Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Nextage Co Ltd?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Retail Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Nextage Co Ltd

Provide an overview of the primary business activities
of Nextage Co Ltd.

What unique competitive advantages
does Nextage Co Ltd hold over its rivals?

What risks and challenges
does Nextage Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Nextage Co Ltd.

Provide P/S
for Nextage Co Ltd.

Provide P/E
for Nextage Co Ltd.

Provide P/OCF
for Nextage Co Ltd.

Provide P/FCFE
for Nextage Co Ltd.

Provide P/B
for Nextage Co Ltd.

Provide EV/S
for Nextage Co Ltd.

Provide EV/GP
for Nextage Co Ltd.

Provide EV/EBITDA
for Nextage Co Ltd.

Provide EV/EBIT
for Nextage Co Ltd.

Provide EV/OCF
for Nextage Co Ltd.

Provide EV/FCFF
for Nextage Co Ltd.

Provide EV/IC
for Nextage Co Ltd.

Show me price targets
for Nextage Co Ltd made by professional analysts.

What are the Revenue projections
for Nextage Co Ltd?

How accurate were the past Revenue estimates
for Nextage Co Ltd?

What are the Net Income projections
for Nextage Co Ltd?

How accurate were the past Net Income estimates
for Nextage Co Ltd?

What are the EPS projections
for Nextage Co Ltd?

How accurate were the past EPS estimates
for Nextage Co Ltd?

What are the EBIT projections
for Nextage Co Ltd?

How accurate were the past EBIT estimates
for Nextage Co Ltd?

Compare the revenue forecasts
for Nextage Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Nextage Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Nextage Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Nextage Co Ltd compared to its peers.

Compare the P/E ratios
of Nextage Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Nextage Co Ltd with its peers.

Analyze the financial leverage
of Nextage Co Ltd compared to its main competitors.

Show all profitability ratios
for Nextage Co Ltd.

Provide ROE
for Nextage Co Ltd.

Provide ROA
for Nextage Co Ltd.

Provide ROIC
for Nextage Co Ltd.

Provide ROCE
for Nextage Co Ltd.

Provide Gross Margin
for Nextage Co Ltd.

Provide Operating Margin
for Nextage Co Ltd.

Provide Net Margin
for Nextage Co Ltd.

Provide FCF Margin
for Nextage Co Ltd.

Show all solvency ratios
for Nextage Co Ltd.

Provide D/E Ratio
for Nextage Co Ltd.

Provide D/A Ratio
for Nextage Co Ltd.

Provide Interest Coverage Ratio
for Nextage Co Ltd.

Provide Altman Z-Score Ratio
for Nextage Co Ltd.

Provide Quick Ratio
for Nextage Co Ltd.

Provide Current Ratio
for Nextage Co Ltd.

Provide Cash Ratio
for Nextage Co Ltd.

What is the historical Revenue growth
over the last 5 years for Nextage Co Ltd?

What is the historical Net Income growth
over the last 5 years for Nextage Co Ltd?

What is the current Free Cash Flow
of Nextage Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Nextage Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nextage Co Ltd

Current Assets 124.9B
Cash & Short-Term Investments 29.5B
Receivables 17.6B
Other Current Assets 77.8B
Non-Current Assets 89.4B
PP&E 72.1B
Intangibles 4.1B
Other Non-Current Assets 13.2B
Current Liabilities 61.6B
Accounts Payable 12.6B
Accrued Liabilities 1.2B
Short-Term Debt 15B
Other Current Liabilities 32.7B
Non-Current Liabilities 81.4B
Long-Term Debt 73.4B
Other Non-Current Liabilities 8B
Efficiency

Earnings Waterfall
Nextage Co Ltd

Revenue
515.7B JPY
Cost of Revenue
-422.3B JPY
Gross Profit
93.4B JPY
Operating Expenses
-81.5B JPY
Operating Income
11.8B JPY
Other Expenses
-3.6B JPY
Net Income
8.2B JPY

Free Cash Flow Analysis
Nextage Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Nextage Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3-Year Average ROE
Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive Gross Profit
50/100
Profitability
Score

Nextage Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Nextage Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
68/100
Solvency
Score

Nextage Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Nextage Co Ltd

Wall Street analysts forecast Nextage Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Nextage Co Ltd is 2 244 JPY with a low forecast of 2 222 JPY and a high forecast of 2 310 JPY.

Lowest
Price Target
2 222 JPY
40% Upside
Average
Price Target
2 244 JPY
42% Upside
Highest
Price Target
2 310 JPY
46% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Nextage Co Ltd?

Click here to dive deeper.

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 Nextage 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Nextage Co Ltd Logo
Nextage Co Ltd

Country

Japan

Industry

Retail

Market Cap

127.2B JPY

Dividend Yield

2.02%

Description

Nextage Co., Ltd. engages in the sale of new and used cars. The company is headquartered in Nagoya, Aichi-Ken and currently employs 3,725 full-time employees. The company went IPO on 2013-07-30. The main businesses of the Company consist of used car store operation, maintenance, insurance agency and automobile dealing, as well as other services, such as used car export and car coating services. The used car store operation business is comprised of domestic general automobiles, light automobiles and imported automobiles. The maintenance business provides vehicle inspection and maintenance services. The insurance agency business offers automobile insurance as an insurance agency. The automobile dealing business mainly purchases vehicles that are no longer needed by its customers. The firm exports used cars mainly to developing countries and emerging countries in east Africa and Oceania. Through its subsidiary, it provides car coating services, which makes car bodies hydrophilic and durable to dirt, acid and ultraviolet degradation. The company also involves in new car dealer operation business.

Contact

AICHI-KEN
Nagoya
14F, Meiji Yasuda Seimei Nagoya Bldg., 1-1, Shinsakae-machi, Naka-ku
+81522288541.0
www.nextage.jp

IPO

2013-07-30

Employees

3 725

Officers

Founder, President & Chairman
Mr. Seiji Hirota
Managing Executive Officer
Mr. Kimiyoshi Miyazaki
Executive Officer & Director
Mr. Masashi Nomura
Senior Managing Executive Officer
Shigeyuki Ando

See Also

Discover More
What is the Intrinsic Value of one Nextage Co Ltd stock?

The intrinsic value of one Nextage Co Ltd stock under the Base Case scenario is 6 293.56 JPY.

Is Nextage Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 585 JPY, Nextage Co Ltd is Undervalued by 75%.

Back to Top