User Local Inc
TSE:3984
Intrinsic Value
The intrinsic value of one User Local Inc stock under the Base Case scenario is 2 115.13 JPY. Compared to the current market price of 1 765 JPY, User Local Inc is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
User Local Inc
Fundamental Analysis
Revenue & Expenses Breakdown
User Local Inc
Balance Sheet Decomposition
User Local Inc
Current Assets | 8.1B |
Cash & Short-Term Investments | 7.6B |
Receivables | 253.2m |
Other Current Assets | 236.4m |
Non-Current Assets | 605.7m |
PP&E | 42.5m |
Other Non-Current Assets | 563.2m |
Earnings Waterfall
User Local Inc
Revenue
|
4.1B
JPY
|
Cost of Revenue
|
-356.6m
JPY
|
Gross Profit
|
3.7B
JPY
|
Operating Expenses
|
-1.9B
JPY
|
Operating Income
|
1.8B
JPY
|
Other Expenses
|
-571.2m
JPY
|
Net Income
|
1.2B
JPY
|
Profitability Score
Profitability Due Diligence
User Local Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
Score
User Local Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
User Local Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
User Local Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
User Local Inc
Dividends
Current shareholder yield for User Local 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 User Local Inc stock under the Base Case scenario is 2 115.13 JPY.
Compared to the current market price of 1 765 JPY, User Local Inc is Undervalued by 17%.