Fancl Corp
TSE:4921
Intrinsic Value
The intrinsic value of one Fancl Corp stock under the Base Case scenario is 561 550.1287 JPY. Compared to the current market price of 999 999.9999 JPY, Fancl Corp is Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Fancl Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Fancl Corp
Balance Sheet Decomposition
Fancl Corp
Current Assets | 59.7B |
Cash & Short-Term Investments | 33.8B |
Receivables | 11B |
Other Current Assets | 14.9B |
Non-Current Assets | 39B |
Long-Term Investments | 125m |
PP&E | 33B |
Intangibles | 2.3B |
Other Non-Current Assets | 3.6B |
Free Cash Flow Analysis
Fancl Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Fancl Corp
Revenue
|
109B
JPY
|
Cost of Revenue
|
-36.1B
JPY
|
Gross Profit
|
72.9B
JPY
|
Operating Expenses
|
-61.7B
JPY
|
Operating Income
|
11.3B
JPY
|
Other Expenses
|
-4.2B
JPY
|
Net Income
|
7.1B
JPY
|
Profitability Score
Profitability Due Diligence
Fancl Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Fancl Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Fancl Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Fancl Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Fancl Corp
Dividends
Current shareholder yield for Fancl Corp 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 Fancl Corp stock under the Base Case scenario is 561 550.1287 JPY.
Compared to the current market price of 999 999.9999 JPY, Fancl Corp is Overvalued by 44%.