
Money Forward Inc
TSE:3994

Intrinsic Value
The intrinsic value of one
Money Forward Inc
stock under the Base Case scenario is
3 037.03
JPY.
Compared to the current market price of 4 137 JPY,
Money Forward Inc
is
Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Money Forward Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Money Forward Inc
Balance Sheet Decomposition
Money Forward Inc
Current Assets | 66.3B |
Cash & Short-Term Investments | 50.5B |
Receivables | 10B |
Other Current Assets | 5.8B |
Non-Current Assets | 39.9B |
Long-Term Investments | 18.8B |
PP&E | 1.1B |
Intangibles | 17B |
Other Non-Current Assets | 3B |
Free Cash Flow Analysis
Money Forward Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Money Forward Inc
Revenue
|
40.4B
JPY
|
Cost of Revenue
|
-13.3B
JPY
|
Gross Profit
|
27.1B
JPY
|
Operating Expenses
|
-31.8B
JPY
|
Operating Income
|
-4.7B
JPY
|
Other Expenses
|
-1.6B
JPY
|
Net Income
|
-6.3B
JPY
|
Profitability Score
Profitability Due Diligence
Money Forward Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Money Forward Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Money Forward Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Money Forward Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Money Forward Inc
According to Wall Street analysts, the average 1-year price target for
Money Forward Inc
is 6 085.58 JPY
with a low forecast of 4 242 JPY and a high forecast of 7 350 JPY.
Dividends
Current shareholder yield for Money Forward 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
Money Forward Inc
stock under the Base Case scenario is
3 037.03
JPY.
Compared to the current market price of 4 137 JPY,
Money Forward Inc
is
Overvalued by 27%.