
Sansan Inc
TSE:4443

Intrinsic Value
The intrinsic value of one
Sansan Inc
stock under the Base Case scenario is
1 024.58
JPY.
Compared to the current market price of 1 928 JPY,
Sansan Inc
is
Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sansan Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Sansan Inc
Balance Sheet Decomposition
Sansan Inc
Current Assets | 28.3B |
Cash & Short-Term Investments | 23.9B |
Receivables | 997m |
Other Current Assets | 3.4B |
Non-Current Assets | 11.6B |
Long-Term Investments | 3.7B |
PP&E | 2.6B |
Intangibles | 1.7B |
Other Non-Current Assets | 3.5B |
Free Cash Flow Analysis
Sansan Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Sansan Inc
Revenue
|
40.8B
JPY
|
Cost of Revenue
|
-5.6B
JPY
|
Gross Profit
|
35.2B
JPY
|
Operating Expenses
|
-32.7B
JPY
|
Operating Income
|
2.5B
JPY
|
Other Expenses
|
-378m
JPY
|
Net Income
|
2.1B
JPY
|
Profitability Score
Profitability Due Diligence
Sansan Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Sansan Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sansan Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Sansan 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
Sansan Inc
According to Wall Street analysts, the average 1-year price target for
Sansan Inc
is 2 659.29 JPY
with a low forecast of 2 171.5 JPY and a high forecast of 3 360 JPY.
Dividends
Current shareholder yield for Sansan 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
Sansan Inc
stock under the Base Case scenario is
1 024.58
JPY.
Compared to the current market price of 1 928 JPY,
Sansan Inc
is
Overvalued by 47%.