Future Corp
TSE:4722

Watchlist Manager
Future Corp Logo
Future Corp
TSE:4722
Watchlist
Price: 1 888 JPY 0.37% Market Closed
Market Cap: 167.3B JPY
Have any thoughts about
Future Corp?
Write Note

Intrinsic Value

The intrinsic value of one Future Corp stock under the Base Case scenario is 2 686.11 JPY. Compared to the current market price of 1 888 JPY, Future Corp is Undervalued by 30%.

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

Intrinsic Value
2 686.11 JPY
Undervaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Future Corp

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
Future Corp
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Future Corp cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Future Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

1 888 JPY
+0.37%
+0.37%
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:

Future Corp
JP
Technology
Market Cap
167.3B JPY
IPO
Jun 21, 2002
Employees
2 450
Japan
Market Cap
167.3B JPY
Industry
Technology
IPO
Jun 21, 2002
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Future Corp

Provide an overview of the primary business activities
of Future Corp.

What unique competitive advantages
does Future Corp hold over its rivals?

What risks and challenges
does Future Corp face in the near future?

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

Show all valuation multiples
for Future Corp.

Provide P/S
for Future Corp.

Provide P/E
for Future Corp.

Provide P/OCF
for Future Corp.

Provide P/FCFE
for Future Corp.

Provide P/B
for Future Corp.

Provide EV/S
for Future Corp.

Provide EV/GP
for Future Corp.

Provide EV/EBITDA
for Future Corp.

Provide EV/EBIT
for Future Corp.

Provide EV/OCF
for Future Corp.

Provide EV/FCFF
for Future Corp.

Provide EV/IC
for Future Corp.

Show me price targets
for Future Corp made by professional analysts.

What are the Revenue projections
for Future Corp?

How accurate were the past Revenue estimates
for Future Corp?

What are the Net Income projections
for Future Corp?

How accurate were the past Net Income estimates
for Future Corp?

What are the EPS projections
for Future Corp?

How accurate were the past EPS estimates
for Future Corp?

What are the EBIT projections
for Future Corp?

How accurate were the past EBIT estimates
for Future Corp?

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

Compare the intrinsic valuations
of Future Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Future Corp against its competitors.

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

Compare the P/E ratios
of Future Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Future Corp with its peers.

Analyze the financial leverage
of Future Corp compared to its main competitors.

Show all profitability ratios
for Future Corp.

Provide ROE
for Future Corp.

Provide ROA
for Future Corp.

Provide ROIC
for Future Corp.

Provide ROCE
for Future Corp.

Provide Gross Margin
for Future Corp.

Provide Operating Margin
for Future Corp.

Provide Net Margin
for Future Corp.

Provide FCF Margin
for Future Corp.

Show all solvency ratios
for Future Corp.

Provide D/E Ratio
for Future Corp.

Provide D/A Ratio
for Future Corp.

Provide Interest Coverage Ratio
for Future Corp.

Provide Altman Z-Score Ratio
for Future Corp.

Provide Quick Ratio
for Future Corp.

Provide Current Ratio
for Future Corp.

Provide Cash Ratio
for Future Corp.

What is the historical Revenue growth
over the last 5 years for Future Corp?

What is the historical Net Income growth
over the last 5 years for Future Corp?

What is the current Free Cash Flow
of Future Corp?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Future Corp

Current Assets 47.7B
Cash & Short-Term Investments 30.4B
Receivables 13.5B
Other Current Assets 3.8B
Non-Current Assets 42B
Long-Term Investments 13B
PP&E 1.1B
Intangibles 26.3B
Other Non-Current Assets 1.7B
Current Liabilities 14.7B
Accounts Payable 1.8B
Accrued Liabilities 1.7B
Other Current Liabilities 11.3B
Non-Current Liabilities 21.5B
Long-Term Debt 15.7B
Other Non-Current Liabilities 5.8B
Efficiency

Earnings Waterfall
Future Corp

Revenue
67B JPY
Cost of Revenue
-34.2B JPY
Gross Profit
32.8B JPY
Operating Expenses
-18.8B JPY
Operating Income
14B JPY
Other Expenses
-3.9B JPY
Net Income
10.1B JPY

Free Cash Flow Analysis
Future Corp

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

Profitability Score
Profitability Due Diligence

Future Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Free Cash Flow
Positive 3-Year Average ROE
65/100
Profitability
Score

Future Corp's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Future Corp's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Low D/E
87/100
Solvency
Score

Future Corp's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Future Corp

Wall Street analysts forecast Future Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Future Corp is 2 511.75 JPY with a low forecast of 2 070.5 JPY and a high forecast of 2 835 JPY.

Lowest
Price Target
2 070.5 JPY
10% Upside
Average
Price Target
2 511.75 JPY
33% Upside
Highest
Price Target
2 835 JPY
50% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Future Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Future 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Future Corp stock?

The intrinsic value of one Future Corp stock under the Base Case scenario is 2 686.11 JPY.

Is Future Corp stock undervalued or overvalued?

Compared to the current market price of 1 888 JPY, Future Corp is Undervalued by 30%.

Back to Top