
Safie Inc
TSE:4375

Intrinsic Value
The intrinsic value of one
Safie Inc
stock under the Base Case scenario is
805.22
JPY.
Compared to the current market price of 805 JPY,
Safie Inc
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Safie Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Safie Inc
Balance Sheet Decomposition
Safie Inc
Current Assets | 10.2B |
Cash & Short-Term Investments | 6.8B |
Receivables | 2.2B |
Other Current Assets | 1.2B |
Non-Current Assets | 777.8m |
Long-Term Investments | 567.8m |
PP&E | 487k |
Other Non-Current Assets | 209.4m |
Free Cash Flow Analysis
Safie Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Safie Inc
Revenue
|
15B
JPY
|
Cost of Revenue
|
-7.7B
JPY
|
Gross Profit
|
7.3B
JPY
|
Operating Expenses
|
-7.9B
JPY
|
Operating Income
|
-580.6m
JPY
|
Other Expenses
|
-971.9m
JPY
|
Net Income
|
-1.6B
JPY
|
Profitability Score
Profitability Due Diligence
Safie Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Safie Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Safie Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Safie Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Safie Inc
According to Wall Street analysts, the average 1-year price target for
Safie Inc
is 846.6 JPY
with a low forecast of 838.3 JPY and a high forecast of 871.5 JPY.
Dividends
Current shareholder yield for Safie 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
Safie Inc
stock under the Base Case scenario is
805.22
JPY.
Compared to the current market price of 805 JPY,
Safie Inc
is
Fairly Valued.