CrowdWorks Inc
TSE:3900

Watchlist Manager
CrowdWorks Inc Logo
CrowdWorks Inc
TSE:3900
Watchlist
Price: 1 551 JPY 0.58% Market Closed
Market Cap: 24.4B JPY
Have any thoughts about
CrowdWorks Inc?
Write Note

Intrinsic Value

The intrinsic value of one CrowdWorks Inc stock under the Base Case scenario is 2 151.91 JPY. Compared to the current market price of 1 551 JPY, CrowdWorks Inc is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 151.91 JPY
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CrowdWorks Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CrowdWorks Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CrowdWorks Inc?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Retail Industry

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about CrowdWorks Inc

Provide an overview of the primary business activities
of CrowdWorks Inc.

What unique competitive advantages
does CrowdWorks Inc hold over its rivals?

What risks and challenges
does CrowdWorks Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CrowdWorks Inc.

Provide P/S
for CrowdWorks Inc.

Provide P/E
for CrowdWorks Inc.

Provide P/OCF
for CrowdWorks Inc.

Provide P/FCFE
for CrowdWorks Inc.

Provide P/B
for CrowdWorks Inc.

Provide EV/S
for CrowdWorks Inc.

Provide EV/GP
for CrowdWorks Inc.

Provide EV/EBITDA
for CrowdWorks Inc.

Provide EV/EBIT
for CrowdWorks Inc.

Provide EV/OCF
for CrowdWorks Inc.

Provide EV/FCFF
for CrowdWorks Inc.

Provide EV/IC
for CrowdWorks Inc.

Show me price targets
for CrowdWorks Inc made by professional analysts.

What are the Revenue projections
for CrowdWorks Inc?

How accurate were the past Revenue estimates
for CrowdWorks Inc?

What are the Net Income projections
for CrowdWorks Inc?

How accurate were the past Net Income estimates
for CrowdWorks Inc?

What are the EPS projections
for CrowdWorks Inc?

How accurate were the past EPS estimates
for CrowdWorks Inc?

What are the EBIT projections
for CrowdWorks Inc?

How accurate were the past EBIT estimates
for CrowdWorks Inc?

Compare the revenue forecasts
for CrowdWorks Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CrowdWorks Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CrowdWorks Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of CrowdWorks Inc compared to its peers.

Compare the P/E ratios
of CrowdWorks Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing CrowdWorks Inc with its peers.

Analyze the financial leverage
of CrowdWorks Inc compared to its main competitors.

Show all profitability ratios
for CrowdWorks Inc.

Provide ROE
for CrowdWorks Inc.

Provide ROA
for CrowdWorks Inc.

Provide ROIC
for CrowdWorks Inc.

Provide ROCE
for CrowdWorks Inc.

Provide Gross Margin
for CrowdWorks Inc.

Provide Operating Margin
for CrowdWorks Inc.

Provide Net Margin
for CrowdWorks Inc.

Provide FCF Margin
for CrowdWorks Inc.

Show all solvency ratios
for CrowdWorks Inc.

Provide D/E Ratio
for CrowdWorks Inc.

Provide D/A Ratio
for CrowdWorks Inc.

Provide Interest Coverage Ratio
for CrowdWorks Inc.

Provide Altman Z-Score Ratio
for CrowdWorks Inc.

Provide Quick Ratio
for CrowdWorks Inc.

Provide Current Ratio
for CrowdWorks Inc.

Provide Cash Ratio
for CrowdWorks Inc.

What is the historical Revenue growth
over the last 5 years for CrowdWorks Inc?

What is the historical Net Income growth
over the last 5 years for CrowdWorks Inc?

What is the current Free Cash Flow
of CrowdWorks Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for CrowdWorks Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CrowdWorks Inc

Current Assets 8.8B
Cash & Short-Term Investments 6B
Receivables 2.5B
Other Current Assets 344m
Non-Current Assets 4.7B
Long-Term Investments 2B
PP&E 43.6m
Intangibles 2.1B
Other Non-Current Assets 628.8m
Current Liabilities 5.5B
Other Current Liabilities 5.5B
Non-Current Liabilities 806.8m
Long-Term Debt 601.5m
Other Non-Current Liabilities 205.3m
Efficiency

Earnings Waterfall
CrowdWorks Inc

Revenue
17.1B JPY
Cost of Revenue
-9.3B JPY
Gross Profit
7.8B JPY
Operating Expenses
-6.5B JPY
Operating Income
1.3B JPY
Other Expenses
-429.9m JPY
Net Income
910.8m JPY

Free Cash Flow Analysis
CrowdWorks Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

CrowdWorks Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
61/100
Profitability
Score

CrowdWorks Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CrowdWorks Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

83/100
Solvency
Score

CrowdWorks 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
CrowdWorks Inc

Wall Street analysts forecast CrowdWorks Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CrowdWorks Inc is 1 683 JPY with a low forecast of 1 666.5 JPY and a high forecast of 1 732.5 JPY.

Lowest
Price Target
1 666.5 JPY
7% Upside
Average
Price Target
1 683 JPY
9% Upside
Highest
Price Target
1 732.5 JPY
12% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CrowdWorks Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CrowdWorks 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

CrowdWorks Inc Logo
CrowdWorks Inc

Country

Japan

Industry

Retail

Market Cap

24.4B JPY

Dividend Yield

1.16%

Description

CrowdWorks, Inc. engages in the provision of crowd sourcing solutions. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 189 full-time employees. The company went IPO on 2014-12-12. The firm operates through five business segments. The Direct Matching segment is engaged in the operation of crowdsourcing platform CrowdWorks for directly matching companies and individuals on the Internet. The Agent Matching segment is engaged in the provision of Crowdtech service and other crowdsourcing services for matching companies and individuals through dedicated staffs. The Business Solution segment is engaged in the provision of systems contract development service and other products and services at the request of companies. The FinTech segment is engaged in the development and provision of financial services for individuals, including ficle service that guarantees payment of individual rewards, and Wallet app that can use the rewards earned for consumption. The Investment Development segment is engaged in the minor investment and development of venture companies.

Contact

TOKYO-TO
Shibuya-Ku
6F, Ebisu Garden Place Tower, 4-20-3, Ebisu
+81364503088.0
crowdworks.jp

IPO

2014-12-12

Employees

189

Officers

President, CEO & Representative Director
Mr. Koichiro Yoshida
Chief Operating Officer, Vice President and Director
Mr. Shuzo Narita
Head of IR Office
Yusuke Aiba
Director & Executive Officer
Mr. Takatsugu Tsukii
Director of Corporate Planning Office
Tetsuya Kobayashi

See Also

Discover More
What is the Intrinsic Value of one CrowdWorks Inc stock?

The intrinsic value of one CrowdWorks Inc stock under the Base Case scenario is 2 151.91 JPY.

Is CrowdWorks Inc stock undervalued or overvalued?

Compared to the current market price of 1 551 JPY, CrowdWorks Inc is Undervalued by 28%.

Back to Top