
M-up Holdings Inc
TSE:3661

Intrinsic Value
The intrinsic value of one
M-up Holdings Inc
stock under the Base Case scenario is
1 895.3
JPY.
Compared to the current market price of 1 807 JPY,
M-up Holdings Inc
is
Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
M-up Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
M-up Holdings Inc
Balance Sheet Decomposition
M-up Holdings Inc
Current Assets | 19.3B |
Cash & Short-Term Investments | 11.4B |
Receivables | 4.8B |
Other Current Assets | 3.1B |
Non-Current Assets | 4.9B |
Long-Term Investments | 1.9B |
PP&E | 1.3B |
Intangibles | 556m |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
M-up Holdings Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
M-up Holdings Inc
Revenue
|
24B
JPY
|
Cost of Revenue
|
-16.5B
JPY
|
Gross Profit
|
7.6B
JPY
|
Operating Expenses
|
-3.7B
JPY
|
Operating Income
|
3.9B
JPY
|
Other Expenses
|
-1.9B
JPY
|
Net Income
|
2B
JPY
|
Profitability Score
Profitability Due Diligence
M-up Holdings Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
M-up Holdings Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
M-up Holdings Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
M-up Holdings Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
M-up Holdings Inc
According to Wall Street analysts, the average 1-year price target for
M-up Holdings Inc
is 2 907 JPY
with a low forecast of 2 878.5 JPY and a high forecast of 2 992.5 JPY.
Dividends
Current shareholder yield for M-up Holdings 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
M-up Holdings Inc
stock under the Base Case scenario is
1 895.3
JPY.
Compared to the current market price of 1 807 JPY,
M-up Holdings Inc
is
Undervalued by 5%.