
Rakus Co Ltd
TSE:3923

Intrinsic Value
The intrinsic value of one
Rakus Co Ltd
stock under the Base Case scenario is
1 438.73
JPY.
Compared to the current market price of 2 189 JPY,
Rakus Co Ltd
is
Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rakus Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Rakus Co Ltd
Balance Sheet Decomposition
Rakus Co Ltd
Current Assets | 15.5B |
Cash & Short-Term Investments | 8.2B |
Receivables | 6.7B |
Other Current Assets | 641m |
Non-Current Assets | 10.8B |
Long-Term Investments | 2.6B |
PP&E | 2.1B |
Intangibles | 3.5B |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Rakus Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Rakus Co Ltd
Revenue
|
46.1B
JPY
|
Cost of Revenue
|
-12B
JPY
|
Gross Profit
|
34.1B
JPY
|
Operating Expenses
|
-24.6B
JPY
|
Operating Income
|
9.5B
JPY
|
Other Expenses
|
-2.2B
JPY
|
Net Income
|
7.3B
JPY
|
Profitability Score
Profitability Due Diligence
Rakus Co Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.

Score
Rakus Co Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rakus Co Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

Score
Rakus Co Ltd's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rakus Co Ltd
According to Wall Street analysts, the average 1-year price target for
Rakus Co Ltd
is 2 743.8 JPY
with a low forecast of 2 302.8 JPY and a high forecast of 3 150 JPY.
Dividends
Current shareholder yield for Rakus Co Ltd 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
Rakus Co Ltd
stock under the Base Case scenario is
1 438.73
JPY.
Compared to the current market price of 2 189 JPY,
Rakus Co Ltd
is
Overvalued by 34%.