Hirose Electric Co Ltd
TSE:6806
Intrinsic Value
The intrinsic value of one Hirose Electric Co Ltd stock under the Base Case scenario is 17 317.56 JPY. Compared to the current market price of 18 095 JPY, Hirose Electric Co Ltd is Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hirose Electric Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hirose Electric Co Ltd
Balance Sheet Decomposition
Hirose Electric Co Ltd
Current Assets | 244.9B |
Cash & Short-Term Investments | 165.1B |
Receivables | 46.7B |
Other Current Assets | 33.1B |
Non-Current Assets | 177.4B |
Long-Term Investments | 69.5B |
PP&E | 93.8B |
Intangibles | 6.5B |
Other Non-Current Assets | 7.5B |
Free Cash Flow Analysis
Hirose Electric Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Hirose Electric Co Ltd
Revenue
|
184.8B
JPY
|
Cost of Revenue
|
-101.9B
JPY
|
Gross Profit
|
82.9B
JPY
|
Operating Expenses
|
-41.9B
JPY
|
Operating Income
|
41B
JPY
|
Other Expenses
|
-7.7B
JPY
|
Net Income
|
33.3B
JPY
|
Profitability Score
Profitability Due Diligence
Hirose Electric Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Hirose Electric Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hirose Electric Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Hirose Electric Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hirose Electric Co Ltd
According to Wall Street analysts, the average 1-year price target for Hirose Electric Co Ltd is 22 848 JPY with a low forecast of 19 190 JPY and a high forecast of 27 300 JPY.
Dividends
Current shareholder yield for Hirose Electric 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 Hirose Electric Co Ltd stock under the Base Case scenario is 17 317.56 JPY.
Compared to the current market price of 18 095 JPY, Hirose Electric Co Ltd is Overvalued by 4%.