
Shift Inc
TSE:3697

Intrinsic Value
The intrinsic value of one
Shift Inc
stock under the Base Case scenario is
927.15
JPY.
Compared to the current market price of 1 222.5 JPY,
Shift Inc
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shift Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Shift Inc
Balance Sheet Decomposition
Shift Inc
Current Assets | 42.9B |
Cash & Short-Term Investments | 25B |
Receivables | 14.3B |
Other Current Assets | 3.5B |
Non-Current Assets | 24.9B |
Long-Term Investments | 1B |
PP&E | 6.7B |
Intangibles | 12.9B |
Other Non-Current Assets | 4.3B |
Free Cash Flow Analysis
Shift Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shift Inc
Revenue
|
120B
JPY
|
Cost of Revenue
|
-80B
JPY
|
Gross Profit
|
40B
JPY
|
Operating Expenses
|
-26.1B
JPY
|
Operating Income
|
13.9B
JPY
|
Other Expenses
|
-7.3B
JPY
|
Net Income
|
6.6B
JPY
|
Profitability Score
Profitability Due Diligence
Shift Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Shift Inc's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shift Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Shift Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shift Inc
According to Wall Street analysts, the average 1-year price target for
Shift Inc
is 1 416.67 JPY
with a low forecast of 875.34 JPY and a high forecast of 1 960.01 JPY.
Dividends
Current shareholder yield for Shift 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
Shift Inc
stock under the Base Case scenario is
927.15
JPY.
Compared to the current market price of 1 222.5 JPY,
Shift Inc
is
Overvalued by 24%.