Mercari Inc
TSE:4385
Intrinsic Value
The intrinsic value of one Mercari Inc stock under the Base Case scenario is 2 095.93 JPY. Compared to the current market price of 2 320 JPY, Mercari Inc is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mercari Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Mercari Inc
Balance Sheet Decomposition
Mercari Inc
Current Assets | 425.1B |
Cash & Short-Term Investments | 185.8B |
Receivables | 222B |
Other Current Assets | 17.3B |
Non-Current Assets | 80.9B |
Long-Term Investments | 5.3B |
PP&E | 4.4B |
Intangibles | 611m |
Other Non-Current Assets | 70.6B |
Free Cash Flow Analysis
Mercari Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Mercari Inc
Revenue
|
189.2B
JPY
|
Cost of Revenue
|
-56.9B
JPY
|
Gross Profit
|
132.3B
JPY
|
Operating Expenses
|
-111.2B
JPY
|
Operating Income
|
21.1B
JPY
|
Other Expenses
|
-4.8B
JPY
|
Net Income
|
16.3B
JPY
|
Profitability Score
Profitability Due Diligence
Mercari Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Mercari Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mercari Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Mercari Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mercari Inc
According to Wall Street analysts, the average 1-year price target for Mercari Inc is 2 628.82 JPY with a low forecast of 1 818 JPY and a high forecast of 3 675 JPY.
Dividends
Current shareholder yield for Mercari 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 Mercari Inc stock under the Base Case scenario is 2 095.93 JPY.
Compared to the current market price of 2 320 JPY, Mercari Inc is Overvalued by 10%.