
Optorun Co Ltd
TSE:6235

Intrinsic Value
The intrinsic value of one
Optorun Co Ltd
stock under the Base Case scenario is
1 797.6
JPY.
Compared to the current market price of 1 325 JPY,
Optorun Co Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Optorun Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Optorun Co Ltd
Balance Sheet Decomposition
Optorun Co Ltd
Current Assets | 54.6B |
Cash & Short-Term Investments | 32.5B |
Receivables | 4.4B |
Other Current Assets | 17.7B |
Non-Current Assets | 26.9B |
Long-Term Investments | 9.5B |
PP&E | 14.2B |
Intangibles | 210.4m |
Other Non-Current Assets | 3B |
Free Cash Flow Analysis
Optorun Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Optorun Co Ltd
Revenue
|
32.4B
JPY
|
Cost of Revenue
|
-17.9B
JPY
|
Gross Profit
|
14.5B
JPY
|
Operating Expenses
|
-7.9B
JPY
|
Operating Income
|
6.6B
JPY
|
Other Expenses
|
-218.9m
JPY
|
Net Income
|
6.4B
JPY
|
Profitability Score
Profitability Due Diligence
Optorun Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Optorun Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Optorun Co Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Score
Optorun Co Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Optorun Co Ltd
According to Wall Street analysts, the average 1-year price target for
Optorun Co Ltd
is 2 652 JPY
with a low forecast of 2 626 JPY and a high forecast of 2 730 JPY.
Dividends
Current shareholder yield for Optorun Co Ltd 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
Optorun Co Ltd
stock under the Base Case scenario is
1 797.6
JPY.
Compared to the current market price of 1 325 JPY,
Optorun Co Ltd
is
Undervalued by 26%.