Future Corp
TSE:4722

Watchlist Manager
Future Corp Logo
Future Corp
TSE:4722
Watchlist
Price: 1 955 JPY 1.51% Market Closed
Market Cap: 173.3B 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 2 688.68 JPY. Compared to the current market price of 1 955 JPY, Future Corp is Undervalued by 27%.

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

Intrinsic Value
2 688.68 JPY
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Future Corp

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 Future Corp 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 Future Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Future Corp

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:

Investment Journal
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
6% Upside
Average
Price Target
2 511.75 JPY
28% Upside
Highest
Price Target
2 835 JPY
45% 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

Profile

Future Corp Logo
Future Corp

Country

Japan

Industry

Technology

Market Cap

173.3B JPY

Dividend Yield

2.1%

Description

Future Corp. engages in the provision of information technology (IT), systems development, and consulting services. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 2,450 full-time employees. The company went IPO on 2002-06-21. The Information and Technology(IT) Consulting segment is engaged in the provision of IT consulting services and procurement services for hardware, as well as the introduction, customization and operation and maintenance of enterprise resource planning(ERP). The Package & Services segment is involved in the development, sale and provision of support for FUTUREONE software and the construction of e-commerce(EC) site, as well as the cloud logistics inventory management (WMS) business and others. The New Media & Web Services segment is engaged in the operation of Websites, as well as the provision of Internet services. The Corporation Revitalization segment involves in the operation of food supermarkets. The firm also engages in the investment, ownership and operation of securities. As of December 31, 2013, the Company had 16 consolidated subsidiaries and seven associated companies.

Contact

TOKYO-TO
Shinagawa-ku
15F, Art Village Osaki Central Tower, 1-2-2, Osaki
+81357405721.0
www.future.co.jp

IPO

2002-06-21

Employees

2 450

Officers

Chairman, President & Group CEO
Mr. Yasufumi Kanemaru
Executive Officer & VP of Financial & Accounting
Matsushita Yasukazu
CTO & Director
Mr. Yohei Saito
Executive VP, Chief Information Security & Innovation Officer and Director
Mr. Ishibashi Kunihito
Director of Finance and Administration
Kazuya Jitsu
Chief Sustainability & Legal Officer, Head of Future Research Ins of Economy & Fin and Director
Mr. Hiromi Yamaoka
Show More
Vice president of Group Human & Resources Strategy
Inagaki Tetsuya
Show Less

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 2 688.68 JPY.

Is Future Corp stock undervalued or overvalued?

Compared to the current market price of 1 955 JPY, Future Corp is Undervalued by 27%.

Back to Top