Atrae Inc
TSE:6194

Watchlist Manager
Atrae Inc Logo
Atrae Inc
TSE:6194
Watchlist
Price: 792 JPY -0.13% Market Closed
Market Cap: 19B JPY
Have any thoughts about
Atrae Inc?
Write Note

Intrinsic Value

The intrinsic value of one Atrae Inc stock under the Base Case scenario is 1 395.68 JPY. Compared to the current market price of 792 JPY, Atrae Inc is Undervalued by 43%.

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

Intrinsic Value
1 395.68 JPY
Undervaluation 43%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Atrae 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
Atrae Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Atrae 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 Atrae Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

792 JPY
-0.13%
-0.13%
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:

Atrae Inc
JP
Media
Market Cap
19B JPY
IPO
Jun 15, 2016
Employees
77
Japan
Market Cap
19B JPY
Industry
Media
IPO
Jun 15, 2016
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Atrae Inc

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

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

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

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

Show all valuation multiples
for Atrae Inc.

Provide P/S
for Atrae Inc.

Provide P/E
for Atrae Inc.

Provide P/OCF
for Atrae Inc.

Provide P/FCFE
for Atrae Inc.

Provide P/B
for Atrae Inc.

Provide EV/S
for Atrae Inc.

Provide EV/GP
for Atrae Inc.

Provide EV/EBITDA
for Atrae Inc.

Provide EV/EBIT
for Atrae Inc.

Provide EV/OCF
for Atrae Inc.

Provide EV/FCFF
for Atrae Inc.

Provide EV/IC
for Atrae Inc.

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

What are the Revenue projections
for Atrae Inc?

How accurate were the past Revenue estimates
for Atrae Inc?

What are the Net Income projections
for Atrae Inc?

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

What are the EPS projections
for Atrae Inc?

How accurate were the past EPS estimates
for Atrae Inc?

What are the EBIT projections
for Atrae Inc?

How accurate were the past EBIT estimates
for Atrae Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Atrae Inc.

Provide ROE
for Atrae Inc.

Provide ROA
for Atrae Inc.

Provide ROIC
for Atrae Inc.

Provide ROCE
for Atrae Inc.

Provide Gross Margin
for Atrae Inc.

Provide Operating Margin
for Atrae Inc.

Provide Net Margin
for Atrae Inc.

Provide FCF Margin
for Atrae Inc.

Show all solvency ratios
for Atrae Inc.

Provide D/E Ratio
for Atrae Inc.

Provide D/A Ratio
for Atrae Inc.

Provide Interest Coverage Ratio
for Atrae Inc.

Provide Altman Z-Score Ratio
for Atrae Inc.

Provide Quick Ratio
for Atrae Inc.

Provide Current Ratio
for Atrae Inc.

Provide Cash Ratio
for Atrae Inc.

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

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

What is the current Free Cash Flow
of Atrae Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Atrae Inc

Current Assets 5.3B
Cash & Short-Term Investments 4.4B
Receivables 775.9m
Other Current Assets 166m
Non-Current Assets 1.9B
Long-Term Investments 1.1B
PP&E 171.2m
Other Non-Current Assets 671m
Current Liabilities 1.9B
Accounts Payable 7.3m
Accrued Liabilities 110.8m
Short-Term Debt 500m
Other Current Liabilities 1.3B
Efficiency

Earnings Waterfall
Atrae Inc

Revenue
8.6B JPY
Cost of Revenue
-1.1B JPY
Gross Profit
7.5B JPY
Operating Expenses
-6B JPY
Operating Income
1.5B JPY
Other Expenses
-795.1m JPY
Net Income
733.5m JPY

Free Cash Flow Analysis
Atrae Inc

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

Profitability Score
Profitability Due Diligence

Atrae Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Exceptional 3-Years Revenue Growth
63/100
Profitability
Score

Atrae Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Atrae Inc's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Long-Term Solvency
95/100
Solvency
Score

Atrae Inc's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Atrae Inc

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

According to Wall Street analysts, the average 1-year price target for Atrae Inc is 2 040 JPY with a low forecast of 2 020 JPY and a high forecast of 2 100 JPY.

Lowest
Price Target
2 020 JPY
155% Upside
Average
Price Target
2 040 JPY
158% Upside
Highest
Price Target
2 100 JPY
165% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Atrae 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 Atrae 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 Atrae Inc stock?

The intrinsic value of one Atrae Inc stock under the Base Case scenario is 1 395.68 JPY.

Is Atrae Inc stock undervalued or overvalued?

Compared to the current market price of 792 JPY, Atrae Inc is Undervalued by 43%.

Back to Top