
Earth Corp
TSE:4985

Intrinsic Value
The intrinsic value of one
Earth Corp
stock under the Base Case scenario is
5 940.75
JPY.
Compared to the current market price of 4 945 JPY,
Earth Corp
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Earth Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Earth Corp
Balance Sheet Decomposition
Earth Corp
Current Assets | 81.1B |
Cash & Short-Term Investments | 20.8B |
Receivables | 28.8B |
Other Current Assets | 31.6B |
Non-Current Assets | 60.4B |
Long-Term Investments | 5.7B |
PP&E | 31.5B |
Intangibles | 8.4B |
Other Non-Current Assets | 14.6B |
Free Cash Flow Analysis
Earth Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Earth Corp
Revenue
|
166.4B
JPY
|
Cost of Revenue
|
-99.3B
JPY
|
Gross Profit
|
67.1B
JPY
|
Operating Expenses
|
-59.3B
JPY
|
Operating Income
|
7.8B
JPY
|
Other Expenses
|
-2.9B
JPY
|
Net Income
|
4.9B
JPY
|
Profitability Score
Profitability Due Diligence
Earth Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Earth Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Earth Corp's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Earth Corp's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Earth Corp
According to Wall Street analysts, the average 1-year price target for
Earth Corp
is 5 834.4 JPY
with a low forecast of 5 555 JPY and a high forecast of 6 405 JPY.
Dividends
Current shareholder yield for Earth 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
Earth Corp
stock under the Base Case scenario is
5 940.75
JPY.
Compared to the current market price of 4 945 JPY,
Earth Corp
is
Undervalued by 17%.