
Shiseido Co Ltd
TSE:4911

Intrinsic Value
The intrinsic value of one
Shiseido Co Ltd
stock under the Base Case scenario is
3 484.05
JPY.
Compared to the current market price of 2 274.5 JPY,
Shiseido Co Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shiseido Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shiseido Co Ltd
Balance Sheet Decomposition
Shiseido Co Ltd
Current Assets | 477.8B |
Cash & Short-Term Investments | 126.9B |
Receivables | 154.3B |
Other Current Assets | 196.6B |
Non-Current Assets | 854B |
Long-Term Investments | 92.5B |
PP&E | 399.3B |
Intangibles | 287.4B |
Other Non-Current Assets | 74.9B |
Free Cash Flow Analysis
Shiseido Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shiseido Co Ltd
Revenue
|
990.6B
JPY
|
Cost of Revenue
|
-237.4B
JPY
|
Gross Profit
|
753.2B
JPY
|
Operating Expenses
|
-745.6B
JPY
|
Operating Income
|
7.6B
JPY
|
Other Expenses
|
-18.4B
JPY
|
Net Income
|
-10.8B
JPY
|
Profitability Score
Profitability Due Diligence
Shiseido Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Shiseido Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shiseido Co Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Shiseido Co Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shiseido Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shiseido Co Ltd
is 2 833.73 JPY
with a low forecast of 1 717 JPY and a high forecast of 3 402 JPY.
Dividends
Current shareholder yield for Shiseido Co Ltd 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
Shiseido Co Ltd
stock under the Base Case scenario is
3 484.05
JPY.
Compared to the current market price of 2 274.5 JPY,
Shiseido Co Ltd
is
Undervalued by 35%.