
WingArc1st Inc
TSE:4432

Intrinsic Value
The intrinsic value of one
WingArc1st Inc
stock under the Base Case scenario is
4 226
JPY.
Compared to the current market price of 3 895 JPY,
WingArc1st Inc
is
Undervalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
WingArc1st Inc
Fundamental Analysis


Revenue & Expenses Breakdown
WingArc1st Inc
Balance Sheet Decomposition
WingArc1st Inc
Current Assets | 17.8B |
Cash & Short-Term Investments | 14.8B |
Receivables | 2.5B |
Other Current Assets | 575.5m |
Non-Current Assets | 50.6B |
Long-Term Investments | 5.8B |
PP&E | 2.1B |
Intangibles | 42.7B |
Other Non-Current Assets | 36.4m |
Free Cash Flow Analysis
WingArc1st Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
WingArc1st Inc
Revenue
|
28.7B
JPY
|
Operating Expenses
|
-20.5B
JPY
|
Operating Income
|
8.2B
JPY
|
Other Expenses
|
-2.3B
JPY
|
Net Income
|
5.9B
JPY
|
Profitability Score
Profitability Due Diligence
WingArc1st Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
WingArc1st Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
WingArc1st Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
WingArc1st Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
WingArc1st Inc
According to Wall Street analysts, the average 1-year price target for
WingArc1st Inc
is 5 508 JPY
with a low forecast of 5 454 JPY and a high forecast of 5 670 JPY.
Dividends
Current shareholder yield for WingArc1st 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
WingArc1st Inc
stock under the Base Case scenario is
4 226
JPY.
Compared to the current market price of 3 895 JPY,
WingArc1st Inc
is
Undervalued by 8%.