User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 1 765 JPY 0.68% Market Closed
Market Cap: 28.6B JPY

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:

Intrinsic Value
2 115.13 JPY
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
User Local Inc

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

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

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

Start Valuation
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
User Local Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for User Local Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%
How do you feel about User Local Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

User Local Inc
JP
Technology
Market Cap
28.5B JPY
IPO
Mar 30, 2017
Employees
76
Japan
Market Cap
28.5B JPY
Industry
Technology
IPO
Mar 30, 2017
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about User Local Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

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
Fundamental Scores

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.

Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
77/100
Profitability
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.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
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

There are no price targets for User Local Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

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 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one User Local Inc stock?

The intrinsic value of one User Local Inc stock under the Base Case scenario is 2 115.13 JPY.

Is User Local Inc stock undervalued or overvalued?

Compared to the current market price of 1 765 JPY, User Local Inc is Undervalued by 17%.

Back to Top