Cuorips Inc Intrinsic Valuation and Fundamental Analysis - Cuorips Inc - Alpha Spread
C

Cuorips Inc
TSE:4894

Watchlist Manager
Cuorips Inc
TSE:4894
Watchlist
Price: 9 350 JPY 6.49% Market Closed
Market Cap: 74.6B JPY
Have any thoughts about
Cuorips Inc?
Write Note

Intrinsic Value

The intrinsic value of one Cuorips Inc stock under the Base Case scenario is 240.68 JPY. Compared to the current market price of 9 350 JPY, Cuorips Inc is Overvalued by 97%.

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

Intrinsic Value
240.68 JPY
Overvaluation 97%
Intrinsic Value
Price
C
Base Case Scenario

Valuation Backtest
Cuorips 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 Cuorips 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 Cuorips Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about Cuorips Inc

Provide an overview of the primary business activities
of Cuorips Inc.

What unique competitive advantages
does Cuorips Inc hold over its rivals?

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

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

Show all valuation multiples
for Cuorips Inc.

Provide P/S
for Cuorips Inc.

Provide P/E
for Cuorips Inc.

Provide P/OCF
for Cuorips Inc.

Provide P/FCFE
for Cuorips Inc.

Provide P/B
for Cuorips Inc.

Provide EV/S
for Cuorips Inc.

Provide EV/GP
for Cuorips Inc.

Provide EV/EBITDA
for Cuorips Inc.

Provide EV/EBIT
for Cuorips Inc.

Provide EV/OCF
for Cuorips Inc.

Provide EV/FCFF
for Cuorips Inc.

Provide EV/IC
for Cuorips Inc.

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

Compare historical revenue growth rates
of Cuorips Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Cuorips Inc.

Provide ROE
for Cuorips Inc.

Provide ROA
for Cuorips Inc.

Provide ROIC
for Cuorips Inc.

Provide ROCE
for Cuorips Inc.

Provide Gross Margin
for Cuorips Inc.

Provide Operating Margin
for Cuorips Inc.

Provide Net Margin
for Cuorips Inc.

Provide FCF Margin
for Cuorips Inc.

Show all solvency ratios
for Cuorips Inc.

Provide D/E Ratio
for Cuorips Inc.

Provide D/A Ratio
for Cuorips Inc.

Provide Interest Coverage Ratio
for Cuorips Inc.

Provide Altman Z-Score Ratio
for Cuorips Inc.

Provide Quick Ratio
for Cuorips Inc.

Provide Current Ratio
for Cuorips Inc.

Provide Cash Ratio
for Cuorips Inc.

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

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

What is the current Free Cash Flow
of Cuorips Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Cuorips Inc

Balance Sheet Decomposition
Cuorips Inc

Current Assets 5.6B
Cash & Short-Term Investments 5.6B
Receivables 55k
Other Current Assets 29.8m
Non-Current Assets 572.6m
PP&E 514.1m
Intangibles 17.1m
Other Non-Current Assets 41.4m
Current Liabilities 166m
Other Current Liabilities 166m
Non-Current Liabilities 36.4m
Other Non-Current Liabilities 36.4m
Efficiency

Earnings Waterfall
Cuorips Inc

Revenue
23.1m JPY
Cost of Revenue
-13.5m JPY
Gross Profit
9.6m JPY
Operating Expenses
-598.1m JPY
Operating Income
-588.5m JPY
Other Expenses
-43.7m JPY
Net Income
-632.2m JPY

Free Cash Flow Analysis
Cuorips Inc

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

Profitability Score
Profitability Due Diligence

Cuorips Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative 1-Year Revenue Growth
Negative ROE
Negative Operating Income
26/100
Profitability
Score

Cuorips Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cuorips Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Cuorips Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cuorips Inc

There are no price targets for Cuorips Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Cuorips Inc?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Cuorips 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
Want to learn more about Cuorips Inc dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Cuorips Inc

1M 1M
+30%
6M 6M
+167%
1Y 1Y
+376%
3Y 3Y
+613%
5Y 5Y
+613%
10Y 10Y
+613%
Annual Price Range
9 350
52w Low
1 507
52w High
9 350
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown
N/A
Shares Statistics
Market Capitalization 74.6B JPY
Shares Outstanding 7 982 360
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Cuorips Inc

Country

Japan

Industry

Biotechnology

Market Cap

74.6B JPY

Dividend Yield

0%

Description

Cuorips Inc is a Japan-based company mainly engaged in the development and commercialization of regenerative medical products and contract development and manufacturing organization (CDMO) business. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 46 full-time employees. The company went IPO on 2023-06-27. The main product of the Company is human iPS cell-derived cardiomyocyte sheets. The firm provides regenerative medical products for the heart and other areas through in-house research, joint research with universities and other research institutions and major pharmaceutical companies. The firm operates CDMO business using CLiC-1, a commercial cell culture and processing facility with an integrated laboratory based on the Company's original design concept.

Contact

TOKYO-TO
Chuo-Ku
507, Nihonbashi Life Science Bldg. 2, 3-11-5, Nihonbashi Hon-cho
+81362310043
cuorips.co.jp

IPO

2023-06-27

Employees

46

Officers

See Also

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

The intrinsic value of one Cuorips Inc stock under the Base Case scenario is 240.68 JPY.

Is Cuorips Inc stock undervalued or overvalued?

Compared to the current market price of 9 350 JPY, Cuorips Inc is Overvalued by 97%.

Back to Top