Dream Incubator Inc
TSE:4310

Watchlist Manager
Dream Incubator Inc Logo
Dream Incubator Inc
TSE:4310
Watchlist
Price: 2 976 JPY 1.6% Market Closed
Market Cap: 28.2B JPY
Have any thoughts about
Dream Incubator Inc?
Write Note

Intrinsic Value

The intrinsic value of one Dream Incubator Inc stock under the Base Case scenario is 1 649.82 JPY. Compared to the current market price of 2 976 JPY, Dream Incubator Inc is Overvalued by 45%.

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

Intrinsic Value
1 649.82 JPY
Overvaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Dream Incubator 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 Dream Incubator 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 Dream Incubator Inc?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Insurance Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Dream Incubator Inc

Provide an overview of the primary business activities
of Dream Incubator Inc.

What unique competitive advantages
does Dream Incubator Inc hold over its rivals?

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

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

Show all valuation multiples
for Dream Incubator Inc.

Provide P/S
for Dream Incubator Inc.

Provide P/E
for Dream Incubator Inc.

Provide P/OCF
for Dream Incubator Inc.

Provide P/FCFE
for Dream Incubator Inc.

Provide P/B
for Dream Incubator Inc.

Provide EV/S
for Dream Incubator Inc.

Provide EV/GP
for Dream Incubator Inc.

Provide EV/EBITDA
for Dream Incubator Inc.

Provide EV/EBIT
for Dream Incubator Inc.

Provide EV/OCF
for Dream Incubator Inc.

Provide EV/FCFF
for Dream Incubator Inc.

Provide EV/IC
for Dream Incubator Inc.

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

Compare historical revenue growth rates
of Dream Incubator Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Dream Incubator Inc.

Provide ROE
for Dream Incubator Inc.

Provide ROA
for Dream Incubator Inc.

Provide ROIC
for Dream Incubator Inc.

Provide ROCE
for Dream Incubator Inc.

Provide Gross Margin
for Dream Incubator Inc.

Provide Operating Margin
for Dream Incubator Inc.

Provide Net Margin
for Dream Incubator Inc.

Provide FCF Margin
for Dream Incubator Inc.

Show all solvency ratios
for Dream Incubator Inc.

Provide D/E Ratio
for Dream Incubator Inc.

Provide D/A Ratio
for Dream Incubator Inc.

Provide Interest Coverage Ratio
for Dream Incubator Inc.

Provide Altman Z-Score Ratio
for Dream Incubator Inc.

Provide Quick Ratio
for Dream Incubator Inc.

Provide Current Ratio
for Dream Incubator Inc.

Provide Cash Ratio
for Dream Incubator Inc.

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

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

What is the current Free Cash Flow
of Dream Incubator Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dream Incubator Inc

Current Assets 16.2B
Cash & Short-Term Investments 14.7B
Receivables 1.1B
Other Current Assets 418m
Non-Current Assets 481m
Long-Term Investments 65m
PP&E 246m
Intangibles 6m
Other Non-Current Assets 164m
Current Liabilities 1.1B
Accrued Liabilities 30m
Other Current Liabilities 1.1B
Non-Current Liabilities 1.6B
Other Non-Current Liabilities 1.6B
Efficiency

Earnings Waterfall
Dream Incubator Inc

Revenue
5.8B JPY
Cost of Revenue
-5B JPY
Gross Profit
786m JPY
Operating Expenses
-2.5B JPY
Operating Income
-1.7B JPY
Other Expenses
1m JPY
Net Income
-1.7B JPY

Free Cash Flow Analysis
Dream Incubator Inc

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

Profitability Score
Profitability Due Diligence

Dream Incubator Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Negative Net Income
ROE is Increasing
28/100
Profitability
Score

Dream Incubator Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Dream Incubator Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
69/100
Solvency
Score

Dream Incubator Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Dream Incubator Inc

There are no price targets for Dream Incubator Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Dream Incubator 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 Dream Incubator 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

Dream Incubator Inc Logo
Dream Incubator Inc

Country

Japan

Industry

Insurance

Market Cap

26.1B JPY

Dividend Yield

7.86%

Description

Dream Incubator, Inc. engages in management consulting and provision of financial investment services. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 782 full-time employees. The company went IPO on 2002-05-10. The firm mainly operates in three business segments. The Professional Services segment provides management consulting for large companies and venture businesses. The Business Investment segment is engaged in the investment in venture capital securities, as well as the asset management business. The Insurance segment provides insurance services for pets. The firm is also engaged in the consulting matching and content management business.

Contact

TOKYO-TO
Chiyoda-ku
4F, Tokyo Club Bldg., 3-2-6, Kasumigaseki
+81355323200.0
www.dreamincubator.co.jp

IPO

2002-05-10

Employees

782

Officers

President & Representative Director
Mr. Takayuki Miyake
Executive Officer, Executive VP & Director
Mr. Kyohei Hosono
Senior Executive Officer
Mr. Takashi Shimazaki
Executive Officer
Mr. Masaaki Tashiro

See Also

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

The intrinsic value of one Dream Incubator Inc stock under the Base Case scenario is 1 649.82 JPY.

Is Dream Incubator Inc stock undervalued or overvalued?

Compared to the current market price of 2 976 JPY, Dream Incubator Inc is Overvalued by 45%.

Back to Top