Vector Inc
TSE:6058

Watchlist Manager
Vector Inc Logo
Vector Inc
TSE:6058
Watchlist
Price: 1 051 JPY 2.34% Market Closed
Market Cap: 49.3B JPY
Have any thoughts about
Vector Inc?
Write Note

Intrinsic Value

The intrinsic value of one Vector Inc stock under the Base Case scenario is 2 366.39 JPY. Compared to the current market price of 1 051 JPY, Vector Inc is Undervalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 366.39 JPY
Undervaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vector Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for Vector Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Vector Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

1 051 JPY
+2.34%
+2.34%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Vector Inc
JP
Media
Market Cap
49.3B JPY
IPO
Mar 27, 2012
Employees
1 288
Japan
Market Cap
49.3B JPY
Industry
Media
IPO
Mar 27, 2012
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Vector Inc

Provide an overview of the primary business activities
of Vector Inc.

What unique competitive advantages
does Vector Inc hold over its rivals?

What risks and challenges
does Vector Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vector Inc.

Provide P/S
for Vector Inc.

Provide P/E
for Vector Inc.

Provide P/OCF
for Vector Inc.

Provide P/FCFE
for Vector Inc.

Provide P/B
for Vector Inc.

Provide EV/S
for Vector Inc.

Provide EV/GP
for Vector Inc.

Provide EV/EBITDA
for Vector Inc.

Provide EV/EBIT
for Vector Inc.

Provide EV/OCF
for Vector Inc.

Provide EV/FCFF
for Vector Inc.

Provide EV/IC
for Vector Inc.

Show me price targets
for Vector Inc made by professional analysts.

What are the Revenue projections
for Vector Inc?

How accurate were the past Revenue estimates
for Vector Inc?

What are the Net Income projections
for Vector Inc?

How accurate were the past Net Income estimates
for Vector Inc?

What are the EPS projections
for Vector Inc?

How accurate were the past EPS estimates
for Vector Inc?

What are the EBIT projections
for Vector Inc?

How accurate were the past EBIT estimates
for Vector Inc?

Compare the revenue forecasts
for Vector Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vector Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vector Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vector Inc compared to its peers.

Compare the P/E ratios
of Vector Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Vector Inc with its peers.

Analyze the financial leverage
of Vector Inc compared to its main competitors.

Show all profitability ratios
for Vector Inc.

Provide ROE
for Vector Inc.

Provide ROA
for Vector Inc.

Provide ROIC
for Vector Inc.

Provide ROCE
for Vector Inc.

Provide Gross Margin
for Vector Inc.

Provide Operating Margin
for Vector Inc.

Provide Net Margin
for Vector Inc.

Provide FCF Margin
for Vector Inc.

Show all solvency ratios
for Vector Inc.

Provide D/E Ratio
for Vector Inc.

Provide D/A Ratio
for Vector Inc.

Provide Interest Coverage Ratio
for Vector Inc.

Provide Altman Z-Score Ratio
for Vector Inc.

Provide Quick Ratio
for Vector Inc.

Provide Current Ratio
for Vector Inc.

Provide Cash Ratio
for Vector Inc.

What is the historical Revenue growth
over the last 5 years for Vector Inc?

What is the historical Net Income growth
over the last 5 years for Vector Inc?

What is the current Free Cash Flow
of Vector Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vector Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vector Inc

Current Assets 32.3B
Cash & Short-Term Investments 20B
Receivables 6.4B
Other Current Assets 5.9B
Non-Current Assets 10.9B
Long-Term Investments 1.2B
PP&E 2B
Intangibles 4.5B
Other Non-Current Assets 3.2B
Current Liabilities 15.3B
Accounts Payable 2.6B
Accrued Liabilities 315m
Short-Term Debt 3.5B
Other Current Liabilities 8.9B
Non-Current Liabilities 12.6B
Long-Term Debt 7.5B
Other Non-Current Liabilities 5B
Efficiency

Earnings Waterfall
Vector Inc

Revenue
58B JPY
Cost of Revenue
-20.4B JPY
Gross Profit
37.6B JPY
Operating Expenses
-30.1B JPY
Operating Income
7.5B JPY
Other Expenses
-2.6B JPY
Net Income
4.9B JPY

Free Cash Flow Analysis
Vector Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vector Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
Exceptional ROE
65/100
Profitability
Score

Vector Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vector Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Short-Term Solvency
73/100
Solvency
Score

Vector Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vector Inc

Wall Street analysts forecast Vector Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Vector Inc is 1 652.4 JPY with a low forecast of 1 636.2 JPY and a high forecast of 1 701 JPY.

Lowest
Price Target
1 636.2 JPY
56% Upside
Average
Price Target
1 652.4 JPY
57% Upside
Highest
Price Target
1 701 JPY
62% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Vector Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Vector 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Vector Inc stock?

The intrinsic value of one Vector Inc stock under the Base Case scenario is 2 366.39 JPY.

Is Vector Inc stock undervalued or overvalued?

Compared to the current market price of 1 051 JPY, Vector Inc is Undervalued by 56%.

Back to Top