Institute for Q-shu Pioneers of Space Inc
TSE:5595
Intrinsic Value
The intrinsic value of one Institute for Q-shu Pioneers of Space Inc stock under the Base Case scenario is 1 170.12 JPY. Compared to the current market price of 950 JPY, Institute for Q-shu Pioneers of Space Inc is Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Institute for Q-shu Pioneers of Space Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Institute for Q-shu Pioneers of Space Inc
Balance Sheet Decomposition
Institute for Q-shu Pioneers of Space Inc
Current Assets | 6.7B |
Cash & Short-Term Investments | 6.1B |
Receivables | 276.7m |
Other Current Assets | 363.4m |
Non-Current Assets | 4.8B |
PP&E | 4.7B |
Intangibles | 72.4m |
Other Non-Current Assets | 71.6m |
Free Cash Flow Analysis
Institute for Q-shu Pioneers of Space Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Institute for Q-shu Pioneers of Space Inc
Revenue
|
1.8B
JPY
|
Cost of Revenue
|
-984.9m
JPY
|
Gross Profit
|
843.8m
JPY
|
Operating Expenses
|
-644.9m
JPY
|
Operating Income
|
198.9m
JPY
|
Other Expenses
|
-2.4B
JPY
|
Net Income
|
-2.2B
JPY
|
Profitability Score
Profitability Due Diligence
Institute for Q-shu Pioneers of Space Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Institute for Q-shu Pioneers of Space Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Institute for Q-shu Pioneers of Space Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Institute for Q-shu Pioneers of Space Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Institute for Q-shu Pioneers of Space Inc
According to Wall Street analysts, the average 1-year price target for Institute for Q-shu Pioneers of Space Inc is 1 260.21 JPY with a low forecast of 1 121.1 JPY and a high forecast of 1 429.05 JPY.
Dividends
Current shareholder yield for Institute for Q-shu Pioneers of Space 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?
The intrinsic value of one Institute for Q-shu Pioneers of Space Inc stock under the Base Case scenario is 1 170.12 JPY.
Compared to the current market price of 950 JPY, Institute for Q-shu Pioneers of Space Inc is Undervalued by 19%.