
Rorze Corp
TSE:6323

Intrinsic Value
The intrinsic value of one
Rorze Corp
stock under the Base Case scenario is
1 527.77
JPY.
Compared to the current market price of 1 558.5 JPY,
Rorze Corp
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rorze Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Rorze Corp
Balance Sheet Decomposition
Rorze Corp
Current Assets | 133.4B |
Cash & Short-Term Investments | 52.9B |
Receivables | 28.9B |
Other Current Assets | 51.6B |
Non-Current Assets | 43.3B |
Long-Term Investments | 3.6B |
PP&E | 23.4B |
Intangibles | 12.5B |
Other Non-Current Assets | 3.8B |
Free Cash Flow Analysis
Rorze Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Rorze Corp
Revenue
|
117.3B
JPY
|
Cost of Revenue
|
-68.9B
JPY
|
Gross Profit
|
48.4B
JPY
|
Operating Expenses
|
-14.5B
JPY
|
Operating Income
|
34B
JPY
|
Other Expenses
|
-10.2B
JPY
|
Net Income
|
23.8B
JPY
|
Profitability Score
Profitability Due Diligence
Rorze Corp's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Rorze Corp's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rorze Corp's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Rorze Corp's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rorze Corp
According to Wall Street analysts, the average 1-year price target for
Rorze Corp
is 3 121.2 JPY
with a low forecast of 2 626 JPY and a high forecast of 4 200 JPY.
Dividends
Current shareholder yield for Rorze Corp 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
Rorze Corp
stock under the Base Case scenario is
1 527.77
JPY.
Compared to the current market price of 1 558.5 JPY,
Rorze Corp
is
Overvalued by 2%.