JTOWER Inc
TSE:4485

Watchlist Manager
JTOWER Inc Logo
JTOWER Inc
TSE:4485
Watchlist
Price: 3 595 JPY 0.14%
Market Cap: 92.4B JPY
Have any thoughts about
JTOWER Inc?
Write Note

Intrinsic Value

JTOWER Inc's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one JTOWER Inc stock under the Base Case scenario is 1 165.31 JPY. Compared to the current market price of 3 595 JPY, JTOWER Inc is Overvalued by 68%.

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

Intrinsic Value
1 165.31 JPY
Overvaluation 68%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
JTOWER Inc

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

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

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

Run Backtest
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.

Backtest Unavailable

The backtest for JTOWER Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about JTOWER Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about JTOWER Inc

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

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

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

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

Show all valuation multiples
for JTOWER Inc.

Provide P/S
for JTOWER Inc.

Provide P/E
for JTOWER Inc.

Provide P/OCF
for JTOWER Inc.

Provide P/FCFE
for JTOWER Inc.

Provide P/B
for JTOWER Inc.

Provide EV/S
for JTOWER Inc.

Provide EV/GP
for JTOWER Inc.

Provide EV/EBITDA
for JTOWER Inc.

Provide EV/EBIT
for JTOWER Inc.

Provide EV/OCF
for JTOWER Inc.

Provide EV/FCFF
for JTOWER Inc.

Provide EV/IC
for JTOWER Inc.

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

What are the Revenue projections
for JTOWER Inc?

How accurate were the past Revenue estimates
for JTOWER Inc?

What are the Net Income projections
for JTOWER Inc?

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

What are the EPS projections
for JTOWER Inc?

How accurate were the past EPS estimates
for JTOWER Inc?

What are the EBIT projections
for JTOWER Inc?

How accurate were the past EBIT estimates
for JTOWER Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for JTOWER Inc.

Provide ROE
for JTOWER Inc.

Provide ROA
for JTOWER Inc.

Provide ROIC
for JTOWER Inc.

Provide ROCE
for JTOWER Inc.

Provide Gross Margin
for JTOWER Inc.

Provide Operating Margin
for JTOWER Inc.

Provide Net Margin
for JTOWER Inc.

Provide FCF Margin
for JTOWER Inc.

Show all solvency ratios
for JTOWER Inc.

Provide D/E Ratio
for JTOWER Inc.

Provide D/A Ratio
for JTOWER Inc.

Provide Interest Coverage Ratio
for JTOWER Inc.

Provide Altman Z-Score Ratio
for JTOWER Inc.

Provide Quick Ratio
for JTOWER Inc.

Provide Current Ratio
for JTOWER Inc.

Provide Cash Ratio
for JTOWER Inc.

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

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

What is the current Free Cash Flow
of JTOWER Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
JTOWER Inc

Current Assets 34.4B
Cash & Short-Term Investments 31.8B
Receivables 575m
Other Current Assets 2B
Non-Current Assets 123.1B
PP&E 120.1B
Intangibles 2.1B
Other Non-Current Assets 905m
Current Liabilities 25.3B
Accounts Payable 377m
Short-Term Debt 708m
Other Current Liabilities 24.2B
Non-Current Liabilities 100.6B
Long-Term Debt 73B
Other Non-Current Liabilities 27.6B
Efficiency

Earnings Waterfall
JTOWER Inc

Revenue
13.2B JPY
Cost of Revenue
-9.2B JPY
Gross Profit
4B JPY
Operating Expenses
-3.2B JPY
Operating Income
755.6m JPY
Other Expenses
-1.1B JPY
Net Income
-314.9m JPY

Free Cash Flow Analysis
JTOWER Inc

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

Profitability Score
Profitability Due Diligence

JTOWER Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Exceptional Revenue Growth Forecast
46/100
Profitability
Score

JTOWER Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

JTOWER Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Positive Net Debt
High D/E
26/100
Solvency
Score

JTOWER Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
JTOWER Inc

Wall Street analysts forecast JTOWER Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for JTOWER Inc is 1 991.55 JPY with a low forecast of 1 919 JPY and a high forecast of 2 205 JPY.

Lowest
Price Target
1 919 JPY
47% Downside
Average
Price Target
1 991.55 JPY
45% Downside
Highest
Price Target
2 205 JPY
39% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for JTOWER Inc?

Click here to dive deeper.

Dividends

JTOWER Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for JTOWER 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

Profile

JTOWER Inc Logo
JTOWER Inc

Country

Japan

Industry

Construction

Market Cap

92.3B JPY

Dividend Yield

0%

Description

JTOWER, Inc. engages in the design and construction of information communications infrastructure. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 114 full-time employees. The company went IPO on 2019-12-18. The firm is engaged in the domestic in-building infrastructure sharing (IBS) business, overseas IBS business, tower business and solution business. The domestic IBS business and overseas IBS business are engaged in the design, construction and sharing of mobile communication infrastructures for large-scale facilities such as commercial facilities, office buildings, hospitals, universities, condominiums, hotels and public facilities in Japan, Vietnam and Myanmar. The tower business is engaged in the integration and sharing of mobile communication infrastructures such as steel towers, concrete columns, poles, antennas, power supplies and fibers that installed by several mobile carriers. The solution business is engaged in the provision of cloud Wi-Fi solutions to real estate companies, as well as the database SITE LOCATOR that aggregates information of real estate companies.

Contact

TOKYO-TO
Minato-ku
2F, Eastern Aoyama Bldg., 8-5-41, Akasaka
+81364472614.0
www.jtower.co.jp

IPO

2019-12-18

Employees

114

Officers

Founder, President & Representative Director
Mr. Atsushi Tanaka
VP, MD, CFO, GM of Corporate Headquarters & Director
Mr. Ryosuke Nakamura
VP, Senior MD, GM of Infrastructure Sharing Business Headquarters & Director
Mr. Yusuke Kiriya

See Also

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

The intrinsic value of one JTOWER Inc stock under the Base Case scenario is 1 165.31 JPY.

Is JTOWER Inc stock undervalued or overvalued?

Compared to the current market price of 3 595 JPY, JTOWER Inc is Overvalued by 68%.

Back to Top