Kaonavi Inc
TSE:4435

Watchlist Manager
Kaonavi Inc Logo
Kaonavi Inc
TSE:4435
Watchlist
Price: 1 903 JPY 3.03% Market Closed
Market Cap: 22.1B JPY
Have any thoughts about
Kaonavi Inc?
Write Note

Intrinsic Value

The intrinsic value of one Kaonavi Inc stock under the Base Case scenario is 2 425.2 JPY. Compared to the current market price of 1 903 JPY, Kaonavi Inc is Undervalued by 22%.

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

Intrinsic Value
2 425.2 JPY
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Kaonavi Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
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.

Valuation History Unavailable

Historical valuation for Kaonavi Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Kaonavi Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

1 903 JPY
+3.03%
+3.03%
Benchmark
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:

Kaonavi Inc
JP
Technology
Market Cap
22.1B JPY
IPO
Mar 15, 2019
Employees
184
Japan
Market Cap
22.1B JPY
Industry
Technology
IPO
Mar 15, 2019
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Kaonavi Inc

Provide an overview of the primary business activities
of Kaonavi Inc.

What unique competitive advantages
does Kaonavi Inc hold over its rivals?

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

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

Show all valuation multiples
for Kaonavi Inc.

Provide P/S
for Kaonavi Inc.

Provide P/E
for Kaonavi Inc.

Provide P/OCF
for Kaonavi Inc.

Provide P/FCFE
for Kaonavi Inc.

Provide P/B
for Kaonavi Inc.

Provide EV/S
for Kaonavi Inc.

Provide EV/GP
for Kaonavi Inc.

Provide EV/EBITDA
for Kaonavi Inc.

Provide EV/EBIT
for Kaonavi Inc.

Provide EV/OCF
for Kaonavi Inc.

Provide EV/FCFF
for Kaonavi Inc.

Provide EV/IC
for Kaonavi Inc.

Show me price targets
for Kaonavi Inc made by professional analysts.

What are the Revenue projections
for Kaonavi Inc?

How accurate were the past Revenue estimates
for Kaonavi Inc?

What are the Net Income projections
for Kaonavi Inc?

How accurate were the past Net Income estimates
for Kaonavi Inc?

What are the EPS projections
for Kaonavi Inc?

How accurate were the past EPS estimates
for Kaonavi Inc?

What are the EBIT projections
for Kaonavi Inc?

How accurate were the past EBIT estimates
for Kaonavi Inc?

Compare the revenue forecasts
for Kaonavi Inc with those of its competitors based on recent analyst estimates.

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

Compare historical revenue growth rates
of Kaonavi Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Kaonavi Inc.

Provide ROE
for Kaonavi Inc.

Provide ROA
for Kaonavi Inc.

Provide ROIC
for Kaonavi Inc.

Provide ROCE
for Kaonavi Inc.

Provide Gross Margin
for Kaonavi Inc.

Provide Operating Margin
for Kaonavi Inc.

Provide Net Margin
for Kaonavi Inc.

Provide FCF Margin
for Kaonavi Inc.

Show all solvency ratios
for Kaonavi Inc.

Provide D/E Ratio
for Kaonavi Inc.

Provide D/A Ratio
for Kaonavi Inc.

Provide Interest Coverage Ratio
for Kaonavi Inc.

Provide Altman Z-Score Ratio
for Kaonavi Inc.

Provide Quick Ratio
for Kaonavi Inc.

Provide Current Ratio
for Kaonavi Inc.

Provide Cash Ratio
for Kaonavi Inc.

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

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

What is the current Free Cash Flow
of Kaonavi Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kaonavi Inc

Current Assets 5.9B
Cash & Short-Term Investments 5.2B
Receivables 356m
Other Current Assets 360m
Non-Current Assets 1.2B
Long-Term Investments 28m
PP&E 40m
Intangibles 604m
Other Non-Current Assets 544m
Current Liabilities 4.4B
Accounts Payable 111m
Accrued Liabilities 446m
Short-Term Debt 100m
Other Current Liabilities 3.7B
Non-Current Liabilities 227m
Long-Term Debt 226m
Other Non-Current Liabilities 1m
Efficiency

Earnings Waterfall
Kaonavi Inc

Revenue
14.1B JPY
Cost of Revenue
-3.2B JPY
Gross Profit
10.9B JPY
Operating Expenses
-9.6B JPY
Operating Income
1.2B JPY
Other Expenses
-122.8m JPY
Net Income
1.1B JPY

Free Cash Flow Analysis
Kaonavi Inc

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

Profitability Score
Profitability Due Diligence

Kaonavi Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional ROE
77/100
Profitability
Score

Kaonavi Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kaonavi Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

87/100
Solvency
Score

Kaonavi Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kaonavi Inc

There are no price targets for Kaonavi 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 Kaonavi Inc?

Click here to dive deeper.

Dividends

Kaonavi Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Kaonavi 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

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

The intrinsic value of one Kaonavi Inc stock under the Base Case scenario is 2 425.2 JPY.

Is Kaonavi Inc stock undervalued or overvalued?

Compared to the current market price of 1 903 JPY, Kaonavi Inc is Undervalued by 22%.

Back to Top