First Brothers Co Ltd
TSE:3454

Watchlist Manager
First Brothers Co Ltd Logo
First Brothers Co Ltd
TSE:3454
Watchlist
Price: 1 080 JPY 0.93% Market Closed
Market Cap: 15.1B JPY
Have any thoughts about
First Brothers Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one First Brothers Co Ltd stock under the Base Case scenario is 3 587.77 JPY. Compared to the current market price of 1 080 JPY, First Brothers Co Ltd is Undervalued by 70%.

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

Intrinsic Value
3 587.77 JPY
Undervaluation 70%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
First Brothers Co Ltd

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

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

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

Start Valuation
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
First Brothers Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for First Brothers Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about First Brothers Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

1 080 JPY
+0.93%
+0.93%
Benchmark
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:

First Brothers Co Ltd
JP
Financial Services
Market Cap
15.1B JPY
IPO
Feb 18, 2015
Employees
134
Japan
Market Cap
15.1B JPY
Industry
Financial Services
IPO
Feb 18, 2015
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about First Brothers Co Ltd

Provide an overview of the primary business activities
of First Brothers Co Ltd.

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

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

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

Show all valuation multiples
for First Brothers Co Ltd.

Provide P/S
for First Brothers Co Ltd.

Provide P/E
for First Brothers Co Ltd.

Provide P/OCF
for First Brothers Co Ltd.

Provide P/FCFE
for First Brothers Co Ltd.

Provide P/B
for First Brothers Co Ltd.

Provide EV/S
for First Brothers Co Ltd.

Provide EV/GP
for First Brothers Co Ltd.

Provide EV/EBITDA
for First Brothers Co Ltd.

Provide EV/EBIT
for First Brothers Co Ltd.

Provide EV/OCF
for First Brothers Co Ltd.

Provide EV/FCFF
for First Brothers Co Ltd.

Provide EV/IC
for First Brothers Co Ltd.

What are the Revenue projections
for First Brothers Co Ltd?

How accurate were the past Revenue estimates
for First Brothers Co Ltd?

What are the Net Income projections
for First Brothers Co Ltd?

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

What are the EPS projections
for First Brothers Co Ltd?

How accurate were the past EPS estimates
for First Brothers Co Ltd?

What are the EBIT projections
for First Brothers Co Ltd?

How accurate were the past EBIT estimates
for First Brothers Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for First Brothers Co Ltd.

Provide ROE
for First Brothers Co Ltd.

Provide ROA
for First Brothers Co Ltd.

Provide ROIC
for First Brothers Co Ltd.

Provide ROCE
for First Brothers Co Ltd.

Provide Gross Margin
for First Brothers Co Ltd.

Provide Operating Margin
for First Brothers Co Ltd.

Provide Net Margin
for First Brothers Co Ltd.

Provide FCF Margin
for First Brothers Co Ltd.

Show all solvency ratios
for First Brothers Co Ltd.

Provide D/E Ratio
for First Brothers Co Ltd.

Provide D/A Ratio
for First Brothers Co Ltd.

Provide Interest Coverage Ratio
for First Brothers Co Ltd.

Provide Altman Z-Score Ratio
for First Brothers Co Ltd.

Provide Quick Ratio
for First Brothers Co Ltd.

Provide Current Ratio
for First Brothers Co Ltd.

Provide Cash Ratio
for First Brothers Co Ltd.

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

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

What is the current Free Cash Flow
of First Brothers Co Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
First Brothers Co Ltd

Current Assets 61.2B
Cash & Short-Term Investments 4.3B
Receivables 270.1m
Other Current Assets 56.5B
Non-Current Assets 26.6B
PP&E 23.3B
Intangibles 1.4B
Other Non-Current Assets 1.9B
Current Liabilities 5.4B
Accrued Liabilities 175.5m
Short-Term Debt 71m
Other Current Liabilities 5.2B
Non-Current Liabilities 58.4B
Long-Term Debt 54.3B
Other Non-Current Liabilities 4.1B
Efficiency

Earnings Waterfall
First Brothers Co Ltd

Revenue
14.1B JPY
Cost of Revenue
-9.6B JPY
Gross Profit
4.5B JPY
Operating Expenses
-2.3B JPY
Operating Income
2.2B JPY
Other Expenses
-1.1B JPY
Net Income
1B JPY

Free Cash Flow Analysis
First Brothers Co Ltd

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

Profitability Score
Profitability Due Diligence

First Brothers Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Net Income
Positive 3-Year Average ROE
40/100
Profitability
Score

First Brothers Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

First Brothers Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Low Altman Z-Score
36/100
Solvency
Score

First Brothers Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
First Brothers Co Ltd

There are no price targets for First Brothers Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for First Brothers 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 First Brothers 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
What is the Intrinsic Value of one First Brothers Co Ltd stock?

The intrinsic value of one First Brothers Co Ltd stock under the Base Case scenario is 3 587.77 JPY.

Is First Brothers Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 080 JPY, First Brothers Co Ltd is Undervalued by 70%.

Back to Top