
Sega Sammy Holdings Inc
TSE:6460

Intrinsic Value
The intrinsic value of one
Sega Sammy Holdings Inc
stock under the Base Case scenario is
3 682.72
JPY.
Compared to the current market price of 2 872.5 JPY,
Sega Sammy Holdings Inc
is
Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sega Sammy Holdings Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Sega Sammy Holdings Inc
Balance Sheet Decomposition
Sega Sammy Holdings Inc
Current Assets | 387B |
Cash & Short-Term Investments | 202.3B |
Receivables | 51.7B |
Other Current Assets | 132.9B |
Non-Current Assets | 258.7B |
Long-Term Investments | 50.5B |
PP&E | 49.4B |
Intangibles | 92B |
Other Non-Current Assets | 66.7B |
Free Cash Flow Analysis
Sega Sammy Holdings Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Sega Sammy Holdings Inc
Revenue
|
440.3B
JPY
|
Cost of Revenue
|
-247.9B
JPY
|
Gross Profit
|
192.4B
JPY
|
Operating Expenses
|
-146.3B
JPY
|
Operating Income
|
46.1B
JPY
|
Other Expenses
|
-6.6B
JPY
|
Net Income
|
39.5B
JPY
|
Profitability Score
Profitability Due Diligence
Sega Sammy Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Sega Sammy Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sega Sammy Holdings Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Sega Sammy Holdings Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sega Sammy Holdings Inc
According to Wall Street analysts, the average 1-year price target for
Sega Sammy Holdings Inc
is 3 941.73 JPY
with a low forecast of 3 232 JPY and a high forecast of 5 092.5 JPY.
Dividends
Current shareholder yield for Sega Sammy Holdings 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
Sega Sammy Holdings Inc
stock under the Base Case scenario is
3 682.72
JPY.
Compared to the current market price of 2 872.5 JPY,
Sega Sammy Holdings Inc
is
Undervalued by 22%.