Medley Inc
TSE:4480

Watchlist Manager
Medley Inc Logo
Medley Inc
TSE:4480
Watchlist
Price: 3 835 JPY -1.29% Market Closed
Market Cap: 125.6B JPY
Have any thoughts about
Medley Inc?
Write Note

Intrinsic Value

The intrinsic value of one Medley Inc stock under the Base Case scenario is 4 386.55 JPY. Compared to the current market price of 3 835 JPY, Medley Inc is Undervalued by 13%.

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

Intrinsic Value
4 386.55 JPY
Undervaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Medley 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
Medley Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Medley 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 Medley Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

3 835 JPY
-1.29%
-1.29%
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:

Medley Inc
JP
Health Care
Market Cap
124.6B JPY
IPO
Dec 12, 2019
Employees
719
Japan
Market Cap
124.6B JPY
Industry
Health Care
IPO
Dec 12, 2019
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Medley Inc

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

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

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

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

Show all valuation multiples
for Medley Inc.

Provide P/S
for Medley Inc.

Provide P/E
for Medley Inc.

Provide P/OCF
for Medley Inc.

Provide P/FCFE
for Medley Inc.

Provide P/B
for Medley Inc.

Provide EV/S
for Medley Inc.

Provide EV/GP
for Medley Inc.

Provide EV/EBITDA
for Medley Inc.

Provide EV/EBIT
for Medley Inc.

Provide EV/OCF
for Medley Inc.

Provide EV/FCFF
for Medley Inc.

Provide EV/IC
for Medley Inc.

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

What are the Revenue projections
for Medley Inc?

How accurate were the past Revenue estimates
for Medley Inc?

What are the Net Income projections
for Medley Inc?

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

What are the EPS projections
for Medley Inc?

How accurate were the past EPS estimates
for Medley Inc?

What are the EBIT projections
for Medley Inc?

How accurate were the past EBIT estimates
for Medley Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Medley Inc.

Provide ROE
for Medley Inc.

Provide ROA
for Medley Inc.

Provide ROIC
for Medley Inc.

Provide ROCE
for Medley Inc.

Provide Gross Margin
for Medley Inc.

Provide Operating Margin
for Medley Inc.

Provide Net Margin
for Medley Inc.

Provide FCF Margin
for Medley Inc.

Show all solvency ratios
for Medley Inc.

Provide D/E Ratio
for Medley Inc.

Provide D/A Ratio
for Medley Inc.

Provide Interest Coverage Ratio
for Medley Inc.

Provide Altman Z-Score Ratio
for Medley Inc.

Provide Quick Ratio
for Medley Inc.

Provide Current Ratio
for Medley Inc.

Provide Cash Ratio
for Medley Inc.

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

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

What is the current Free Cash Flow
of Medley Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Medley Inc

Current Assets 24.7B
Cash & Short-Term Investments 18.8B
Receivables 5.2B
Other Current Assets 686m
Non-Current Assets 16.5B
PP&E 498m
Intangibles 13.9B
Other Non-Current Assets 2B
Current Liabilities 9.6B
Accounts Payable 404m
Accrued Liabilities 680m
Other Current Liabilities 8.5B
Non-Current Liabilities 11.8B
Long-Term Debt 9.4B
Other Non-Current Liabilities 2.4B
Efficiency

Earnings Waterfall
Medley Inc

Revenue
26.7B JPY
Cost of Revenue
-9.5B JPY
Gross Profit
17.2B JPY
Operating Expenses
-14.7B JPY
Operating Income
2.5B JPY
Other Expenses
237m JPY
Net Income
2.7B JPY

Free Cash Flow Analysis
Medley Inc

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

Profitability Score
Profitability Due Diligence

Medley Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
Positive Free Cash Flow
64/100
Profitability
Score

Medley Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Medley Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Low D/E
82/100
Solvency
Score

Medley Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Medley Inc

Wall Street analysts forecast Medley Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Medley Inc is 5 752.8 JPY with a low forecast of 3 838 JPY and a high forecast of 7 770 JPY.

Lowest
Price Target
3 838 JPY
0% Upside
Average
Price Target
5 752.8 JPY
50% Upside
Highest
Price Target
7 770 JPY
103% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Medley Inc?

Click here to dive deeper.

Dividends

Medley Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Medley 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 Medley Inc stock?

The intrinsic value of one Medley Inc stock under the Base Case scenario is 4 386.55 JPY.

Is Medley Inc stock undervalued or overvalued?

Compared to the current market price of 3 835 JPY, Medley Inc is Undervalued by 13%.

Back to Top