Baudroie Inc
TSE:4413
Intrinsic Value
The intrinsic value of one Baudroie Inc stock under the Base Case scenario is 4 256.83 JPY. Compared to the current market price of 5 180 JPY, Baudroie Inc is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Baudroie Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Baudroie Inc
Balance Sheet Decomposition
Baudroie Inc
Current Assets | 7.6B |
Cash & Short-Term Investments | 5.8B |
Receivables | 1.5B |
Other Current Assets | 277.3m |
Non-Current Assets | 3.3B |
Long-Term Investments | 345.5m |
PP&E | 689.3m |
Intangibles | 2.1B |
Other Non-Current Assets | 130.2m |
Free Cash Flow Analysis
Baudroie Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Baudroie Inc
Revenue
|
10.4B
JPY
|
Cost of Revenue
|
-6.6B
JPY
|
Gross Profit
|
3.8B
JPY
|
Operating Expenses
|
-1.6B
JPY
|
Operating Income
|
2.2B
JPY
|
Other Expenses
|
-557.9m
JPY
|
Net Income
|
1.7B
JPY
|
Profitability Score
Profitability Due Diligence
Baudroie Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
Score
Baudroie Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Baudroie Inc's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Score
Baudroie Inc's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Baudroie Inc
According to Wall Street analysts, the average 1-year price target for Baudroie Inc is 6 273 JPY with a low forecast of 5 050 JPY and a high forecast of 7 665 JPY.
Dividends
Current shareholder yield for Baudroie 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 Baudroie Inc stock under the Base Case scenario is 4 256.83 JPY.
Compared to the current market price of 5 180 JPY, Baudroie Inc is Overvalued by 18%.