
Bengo4.com Inc
TSE:6027

Intrinsic Value
The intrinsic value of one
Bengo4.com Inc
stock under the Base Case scenario is
1 921.35
JPY.
Compared to the current market price of 2 602 JPY,
Bengo4.com Inc
is
Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bengo4.com Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Bengo4.com Inc
Balance Sheet Decomposition
Bengo4.com Inc
Current Assets | 5.9B |
Cash & Short-Term Investments | 3.6B |
Receivables | 1.8B |
Other Current Assets | 484.6m |
Non-Current Assets | 4.7B |
Long-Term Investments | 469.8m |
PP&E | 158.7m |
Intangibles | 3.5B |
Other Non-Current Assets | 497.8m |
Free Cash Flow Analysis
Bengo4.com Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Bengo4.com Inc
Revenue
|
13.6B
JPY
|
Cost of Revenue
|
-3.2B
JPY
|
Gross Profit
|
10.4B
JPY
|
Operating Expenses
|
-9.3B
JPY
|
Operating Income
|
1.1B
JPY
|
Other Expenses
|
-374.2m
JPY
|
Net Income
|
733.9m
JPY
|
Profitability Score
Profitability Due Diligence
Bengo4.com Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Bengo4.com Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Bengo4.com Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Bengo4.com Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Bengo4.com Inc
According to Wall Street analysts, the average 1-year price target for
Bengo4.com Inc
is 4 216 JPY
with a low forecast of 3 737 JPY and a high forecast of 5 250 JPY.
Dividends
Current shareholder yield for Bengo4.com 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
Bengo4.com Inc
stock under the Base Case scenario is
1 921.35
JPY.
Compared to the current market price of 2 602 JPY,
Bengo4.com Inc
is
Overvalued by 26%.