SRA Holdings Inc
TSE:3817
Intrinsic Value
The intrinsic value of one SRA Holdings Inc stock under the Base Case scenario is 5 686.34 JPY. Compared to the current market price of 4 345 JPY, SRA Holdings Inc is Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SRA Holdings Inc
Fundamental Analysis

Revenue & Expenses Breakdown
SRA Holdings Inc
Balance Sheet Decomposition
SRA Holdings Inc
Current Assets | 36B |
Cash & Short-Term Investments | 16.7B |
Receivables | 14.8B |
Other Current Assets | 4.5B |
Non-Current Assets | 13.1B |
Long-Term Investments | 9.7B |
PP&E | 156m |
Intangibles | 723m |
Other Non-Current Assets | 2.5B |
Free Cash Flow Analysis
SRA Holdings Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
SRA Holdings Inc
Revenue
|
50.2B
JPY
|
Cost of Revenue
|
-37.5B
JPY
|
Gross Profit
|
12.7B
JPY
|
Operating Expenses
|
-5.2B
JPY
|
Operating Income
|
7.4B
JPY
|
Other Expenses
|
-2.5B
JPY
|
Net Income
|
5B
JPY
|
Profitability Score
Profitability Due Diligence
SRA Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
SRA Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
SRA Holdings Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
SRA Holdings Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
SRA Holdings Inc
Dividends
Current shareholder yield for SRA 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 SRA Holdings Inc stock under the Base Case scenario is 5 686.34 JPY.
Compared to the current market price of 4 345 JPY, SRA Holdings Inc is Undervalued by 24%.