Digital Garage Inc
TSE:4819

Watchlist Manager
Digital Garage Inc Logo
Digital Garage Inc
TSE:4819
Watchlist
Price: 3 610 JPY -1.9% Market Closed
Market Cap: 170.4B JPY
Have any thoughts about
Digital Garage Inc?
Write Note

Intrinsic Value

The intrinsic value of one Digital Garage Inc stock under the Base Case scenario is 2 559.94 JPY. Compared to the current market price of 3 610 JPY, Digital Garage Inc is Overvalued by 29%.

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

Intrinsic Value
2 559.94 JPY
Overvaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Digital Garage Inc

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 Digital Garage Inc 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 Digital Garage Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Digital Garage Inc

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 Digital Garage Inc

Provide an overview of the primary business activities
of Digital Garage Inc.

What unique competitive advantages
does Digital Garage Inc hold over its rivals?

What risks and challenges
does Digital Garage Inc face in the near future?

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

Show all valuation multiples
for Digital Garage Inc.

Provide P/S
for Digital Garage Inc.

Provide P/E
for Digital Garage Inc.

Provide P/OCF
for Digital Garage Inc.

Provide P/FCFE
for Digital Garage Inc.

Provide P/B
for Digital Garage Inc.

Provide EV/S
for Digital Garage Inc.

Provide EV/GP
for Digital Garage Inc.

Provide EV/EBITDA
for Digital Garage Inc.

Provide EV/EBIT
for Digital Garage Inc.

Provide EV/OCF
for Digital Garage Inc.

Provide EV/FCFF
for Digital Garage Inc.

Provide EV/IC
for Digital Garage Inc.

Show me price targets
for Digital Garage Inc made by professional analysts.

What are the Revenue projections
for Digital Garage Inc?

How accurate were the past Revenue estimates
for Digital Garage Inc?

What are the Net Income projections
for Digital Garage Inc?

How accurate were the past Net Income estimates
for Digital Garage Inc?

What are the EPS projections
for Digital Garage Inc?

How accurate were the past EPS estimates
for Digital Garage Inc?

What are the EBIT projections
for Digital Garage Inc?

How accurate were the past EBIT estimates
for Digital Garage Inc?

Compare the revenue forecasts
for Digital Garage Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Digital Garage Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Digital Garage Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Digital Garage Inc compared to its peers.

Compare the P/E ratios
of Digital Garage Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Digital Garage Inc with its peers.

Analyze the financial leverage
of Digital Garage Inc compared to its main competitors.

Show all profitability ratios
for Digital Garage Inc.

Provide ROE
for Digital Garage Inc.

Provide ROA
for Digital Garage Inc.

Provide ROIC
for Digital Garage Inc.

Provide ROCE
for Digital Garage Inc.

Provide Gross Margin
for Digital Garage Inc.

Provide Operating Margin
for Digital Garage Inc.

Provide Net Margin
for Digital Garage Inc.

Provide FCF Margin
for Digital Garage Inc.

Show all solvency ratios
for Digital Garage Inc.

Provide D/E Ratio
for Digital Garage Inc.

Provide D/A Ratio
for Digital Garage Inc.

Provide Interest Coverage Ratio
for Digital Garage Inc.

Provide Altman Z-Score Ratio
for Digital Garage Inc.

Provide Quick Ratio
for Digital Garage Inc.

Provide Current Ratio
for Digital Garage Inc.

Provide Cash Ratio
for Digital Garage Inc.

What is the historical Revenue growth
over the last 5 years for Digital Garage Inc?

What is the historical Net Income growth
over the last 5 years for Digital Garage Inc?

What is the current Free Cash Flow
of Digital Garage Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Digital Garage Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Digital Garage Inc

Current Assets 156.8B
Cash & Short-Term Investments 129.3B
Receivables 25.8B
Other Current Assets 1.6B
Non-Current Assets 84.3B
Long-Term Investments 54.9B
PP&E 14.9B
Intangibles 13.6B
Other Non-Current Assets 873m
Current Liabilities 111.4B
Accounts Payable 50.9B
Other Current Liabilities 60.6B
Non-Current Liabilities 38.5B
Long-Term Debt 11.4B
Other Non-Current Liabilities 27B
Efficiency

Earnings Waterfall
Digital Garage Inc

Revenue
30.9B JPY
Cost of Revenue
-10.9B JPY
Gross Profit
20B JPY
Operating Expenses
-20.2B JPY
Operating Income
-167m JPY
Other Expenses
5B JPY
Net Income
4.9B JPY

Free Cash Flow Analysis
Digital Garage Inc

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

Profitability Score
Profitability Due Diligence

Digital Garage Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Negative Operating Income
Exceptional 1-Year Revenue Growth
55/100
Profitability
Score

Digital Garage Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Digital Garage Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
46/100
Solvency
Score

Digital Garage Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Digital Garage Inc

Wall Street analysts forecast Digital Garage Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Digital Garage Inc is 2 550 JPY with a low forecast of 2 525 JPY and a high forecast of 2 625 JPY.

Lowest
Price Target
2 525 JPY
30% Downside
Average
Price Target
2 550 JPY
29% Downside
Highest
Price Target
2 625 JPY
27% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Digital Garage Inc?

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 Digital Garage 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?

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

Profile

Digital Garage Inc Logo
Digital Garage Inc

Country

Japan

Industry

Technology

Market Cap

170.4B JPY

Dividend Yield

1.11%

Description

Digital Garage, Inc. engages in the development of Internet context for real and cyber spaces. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 898 full-time employees. The company went IPO on 2000-12-14. The firm has four business segments. The Marketing Technology segment is engaged in the comprehensive promotion business, the data management business, as well as the advertising products development and marketing business. The Financial Technology segment is engaged in the provision of electronic payment solutions such as credit card payments and convenience store payments, as well as the design, development and operation of Internet systems and electronic commerce (EC) systems. The Incubation Technology segment is engaged in the strategy support type venture incubation business. The Long Term Incubation segment is engaged in the development and management of medias, the development and support of data security related systems, and the financial business utilizing blockchain.

Contact

TOKYO-TO
Shibuya-Ku
Digital Gate Bldg., 3-5-7, Ebisu Minami
+81363671111.0
www.garage.co.jp

IPO

2000-12-14

Employees

898

Officers

Group CEO, President Executive Officer & Representative Director
Mr. Kaoru Hayashi
Vice President Executive Officer, Group COO & Director
Mr. Keizo Odori
Senior Managing Executive Officer, CBDO & Director
Mr. Masahito Okuma
Co-Founder, Senior Managing Executive Officer, Chief Architect & Director
Mr. Joichi Ito Ph.D.
Corporate Officer, Deputy Head of Corporate Div. and Head of Finance & Treasury Dept.
Hiroyuki Nozaki
Corporate Officer, Head of DG Technology Division & CTO
Mr. Tomosue Den
Show More
Corporate Officer & Chief Investor Relations Officer
Daniel Brandt
Corporate Officer & Head of Corporate Development Division
Daisuke Tominaga
Deputy Head of Corp. Div. and Head of Human Resources Design Dept. & Sustainability Mngmnt. Office
Nobuyuki Ishiyama
Senior Executive Officer
Mr. Masashi Tanaka
Show Less

See Also

Discover More
What is the Intrinsic Value of one Digital Garage Inc stock?

The intrinsic value of one Digital Garage Inc stock under the Base Case scenario is 2 559.94 JPY.

Is Digital Garage Inc stock undervalued or overvalued?

Compared to the current market price of 3 610 JPY, Digital Garage Inc is Overvalued by 29%.

Back to Top