
Keyence Corp
TSE:6861

Intrinsic Value
The intrinsic value of one
Keyence Corp
stock under the Base Case scenario is
41 178.83
JPY.
Compared to the current market price of 58 150 JPY,
Keyence Corp
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Keyence Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Keyence Corp
Balance Sheet Decomposition
Keyence Corp
Current Assets | 1.6T |
Cash & Short-Term Investments | 1.2T |
Receivables | 301.1B |
Other Current Assets | 97.9B |
Non-Current Assets | 1.6T |
Long-Term Investments | 1.4T |
PP&E | 77.4B |
Intangibles | 6.3B |
Other Non-Current Assets | 43.1B |
Free Cash Flow Analysis
Keyence Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Keyence Corp
Revenue
|
1T
JPY
|
Cost of Revenue
|
-167B
JPY
|
Gross Profit
|
868.3B
JPY
|
Operating Expenses
|
-335.8B
JPY
|
Operating Income
|
532.5B
JPY
|
Other Expenses
|
-137.6B
JPY
|
Net Income
|
395B
JPY
|
Profitability Score
Profitability Due Diligence
Keyence Corp's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Keyence Corp's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Keyence Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Keyence Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Keyence Corp
According to Wall Street analysts, the average 1-year price target for
Keyence Corp
is 82 052.2 JPY
with a low forecast of 64 640 JPY and a high forecast of 105 000 JPY.
Dividends
Current shareholder yield for Keyence 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
Keyence Corp
stock under the Base Case scenario is
41 178.83
JPY.
Compared to the current market price of 58 150 JPY,
Keyence Corp
is
Overvalued by 29%.