Cybozu Inc
TSE:4776
Intrinsic Value
The intrinsic value of one Cybozu Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 877 JPY, Cybozu Inc is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cybozu Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Cybozu Inc
Balance Sheet Decomposition
Cybozu Inc
Current Assets | 11.9B |
Cash & Short-Term Investments | 5.6B |
Receivables | 5.2B |
Other Current Assets | 1.1B |
Non-Current Assets | 9.2B |
Long-Term Investments | 2.3B |
PP&E | 4.4B |
Intangibles | 438m |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Cybozu Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Cybozu Inc
Revenue
|
29.7B
JPY
|
Cost of Revenue
|
-2.9B
JPY
|
Gross Profit
|
26.7B
JPY
|
Operating Expenses
|
-21.8B
JPY
|
Operating Income
|
4.9B
JPY
|
Other Expenses
|
-1.3B
JPY
|
Net Income
|
3.6B
JPY
|
Profitability Score
Profitability Due Diligence
Cybozu Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Cybozu Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Cybozu Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Cybozu Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Cybozu Inc
According to Wall Street analysts, the average 1-year price target for Cybozu Inc is 2 958 JPY with a low forecast of 2 929 JPY and a high forecast of 3 045 JPY.
Dividends
Current shareholder yield for Cybozu Inc is hidden .
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 Cybozu Inc stock under the Base Case scenario is hidden JPY.
Compared to the current market price of 2 877 JPY, Cybozu Inc is hidden .