
Gree Inc
TSE:3632

Intrinsic Value
The intrinsic value of one
Gree Inc
stock under the Base Case scenario is
529.01
JPY.
Compared to the current market price of 531 JPY,
Gree Inc
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gree Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Gree Inc
Balance Sheet Decomposition
Gree Inc
Current Assets | 110.1B |
Cash & Short-Term Investments | 61.8B |
Receivables | 9.4B |
Other Current Assets | 38.9B |
Non-Current Assets | 16B |
Long-Term Investments | 9.1B |
PP&E | 2B |
Intangibles | 5m |
Other Non-Current Assets | 4.9B |
Free Cash Flow Analysis
Gree Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Gree Inc
Revenue
|
59.8B
JPY
|
Cost of Revenue
|
-27.2B
JPY
|
Gross Profit
|
32.6B
JPY
|
Operating Expenses
|
-26.5B
JPY
|
Operating Income
|
6.1B
JPY
|
Other Expenses
|
-1.2B
JPY
|
Net Income
|
4.9B
JPY
|
Profitability Score
Profitability Due Diligence
Gree Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Gree Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Gree Inc's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Score
Gree Inc's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Gree Inc
According to Wall Street analysts, the average 1-year price target for
Gree Inc
is 617.1 JPY
with a low forecast of 585.8 JPY and a high forecast of 661.5 JPY.
Dividends
Current shareholder yield for Gree 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
Gree Inc
stock under the Base Case scenario is
529.01
JPY.
Compared to the current market price of 531 JPY,
Gree Inc
is
Fairly Valued.