
Locondo Inc
TSE:3558

Intrinsic Value
The intrinsic value of one
Locondo Inc
stock under the Base Case scenario is
2 282.89
JPY.
Compared to the current market price of 1 189 JPY,
Locondo Inc
is
Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Locondo Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Locondo Inc
Balance Sheet Decomposition
Locondo Inc
Current Assets | 10.3B |
Cash & Short-Term Investments | 3.4B |
Receivables | 2.4B |
Other Current Assets | 4.6B |
Non-Current Assets | 4.1B |
Long-Term Investments | 115.4m |
PP&E | 649.1m |
Intangibles | 1.8B |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Locondo Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Locondo Inc
Revenue
|
17.4B
JPY
|
Cost of Revenue
|
-3.8B
JPY
|
Gross Profit
|
13.6B
JPY
|
Operating Expenses
|
-12.4B
JPY
|
Operating Income
|
1.1B
JPY
|
Other Expenses
|
-764.1m
JPY
|
Net Income
|
379.7m
JPY
|
Profitability Score
Profitability Due Diligence
Locondo Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Locondo Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Locondo Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Locondo Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Locondo Inc
Dividends
Current shareholder yield for Locondo 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
Locondo Inc
stock under the Base Case scenario is
2 282.89
JPY.
Compared to the current market price of 1 189 JPY,
Locondo Inc
is
Undervalued by 48%.