
Terumo Corp
TSE:4543

Intrinsic Value
The intrinsic value of one
Terumo Corp
stock under the Base Case scenario is
2 678.71
JPY.
Compared to the current market price of 2 733.5 JPY,
Terumo Corp
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Terumo Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Terumo Corp
Balance Sheet Decomposition
Terumo Corp
Current Assets | 736B |
Cash & Short-Term Investments | 213B |
Receivables | 188.6B |
Other Current Assets | 334.4B |
Non-Current Assets | 1.1T |
Long-Term Investments | 39.7B |
PP&E | 430.5B |
Intangibles | 593.3B |
Other Non-Current Assets | 78.2B |
Free Cash Flow Analysis
Terumo Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Terumo Corp
Revenue
|
1T
JPY
|
Cost of Revenue
|
-464.7B
JPY
|
Gross Profit
|
546.5B
JPY
|
Operating Expenses
|
-378.4B
JPY
|
Operating Income
|
168.1B
JPY
|
Other Expenses
|
-43B
JPY
|
Net Income
|
125.1B
JPY
|
Profitability Score
Profitability Due Diligence
Terumo Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Terumo Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Terumo Corp's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Terumo Corp's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Terumo Corp
According to Wall Street analysts, the average 1-year price target for
Terumo Corp
is 3 471.92 JPY
with a low forecast of 2 727 JPY and a high forecast of 4 158 JPY.
Dividends
Current shareholder yield for Terumo Corp 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
Terumo Corp
stock under the Base Case scenario is
2 678.71
JPY.
Compared to the current market price of 2 733.5 JPY,
Terumo Corp
is
Overvalued by 2%.