
JMDC Inc
TSE:4483

Intrinsic Value
The intrinsic value of one
JMDC Inc
stock under the Base Case scenario is
3 424.17
JPY.
Compared to the current market price of 3 112 JPY,
JMDC Inc
is
Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
JMDC Inc
Fundamental Analysis


Revenue & Expenses Breakdown
JMDC Inc
Balance Sheet Decomposition
JMDC Inc
Current Assets | 49.8B |
Cash & Short-Term Investments | 28B |
Receivables | 20.4B |
Other Current Assets | 1.4B |
Non-Current Assets | 87.6B |
Long-Term Investments | 6.2B |
PP&E | 13.7B |
Intangibles | 65.6B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
JMDC Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
JMDC Inc
Revenue
|
40.7B
JPY
|
Cost of Revenue
|
-16.8B
JPY
|
Gross Profit
|
23.9B
JPY
|
Operating Expenses
|
-16.7B
JPY
|
Operating Income
|
7.2B
JPY
|
Other Expenses
|
-2.7B
JPY
|
Net Income
|
4.5B
JPY
|
Profitability Score
Profitability Due Diligence
JMDC Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
JMDC Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
JMDC Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
JMDC Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
JMDC Inc
According to Wall Street analysts, the average 1-year price target for
JMDC Inc
is 5 144.05 JPY
with a low forecast of 3 206.75 JPY and a high forecast of 7 140 JPY.
Dividends
Current shareholder yield for JMDC 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
JMDC Inc
stock under the Base Case scenario is
3 424.17
JPY.
Compared to the current market price of 3 112 JPY,
JMDC Inc
is
Undervalued by 9%.