
Rakuten Group Inc
TSE:4755

Intrinsic Value
The intrinsic value of one
Rakuten Group Inc
stock under the Base Case scenario is
1 473.11
JPY.
Compared to the current market price of 784 JPY,
Rakuten Group Inc
is
Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rakuten Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Rakuten Group Inc
Balance Sheet Decomposition
Rakuten Group Inc
Current Assets | 6.6T |
Cash & Short-Term Investments | 6.2T |
Receivables | 421.6B |
Non-Current Assets | 19.9T |
Long-Term Investments | 8.7T |
PP&E | 1.2T |
Intangibles | 1.1T |
Other Non-Current Assets | 8.9T |
Free Cash Flow Analysis
Rakuten Group Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Rakuten Group Inc
Revenue
|
2.3T
JPY
|
Cost of Revenue
|
-2.3T
JPY
|
Gross Profit
|
-24.6B
JPY
|
Operating Expenses
|
1.4B
JPY
|
Operating Income
|
-23.2B
JPY
|
Other Expenses
|
-139.3B
JPY
|
Net Income
|
-162.4B
JPY
|
Profitability Score
Profitability Due Diligence
Rakuten Group Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Rakuten Group Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rakuten Group Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Rakuten Group Inc's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rakuten Group Inc
According to Wall Street analysts, the average 1-year price target for
Rakuten Group Inc
is 1 068.41 JPY
with a low forecast of 909 JPY and a high forecast of 1 266.3 JPY.
Dividends
Current shareholder yield for Rakuten Group 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
Rakuten Group Inc
stock under the Base Case scenario is
1 473.11
JPY.
Compared to the current market price of 784 JPY,
Rakuten Group Inc
is
Undervalued by 47%.