
Lasertec Corp
TSE:6920

Intrinsic Value
The intrinsic value of one
Lasertec Corp
stock under the Base Case scenario is
16 265.8
JPY.
Compared to the current market price of 14 340 JPY,
Lasertec Corp
is
Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lasertec Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Lasertec Corp
Balance Sheet Decomposition
Lasertec Corp
Current Assets | 245.9B |
Cash & Short-Term Investments | 26.8B |
Receivables | 47.3B |
Other Current Assets | 171.7B |
Non-Current Assets | 42.4B |
Long-Term Investments | 902m |
PP&E | 31.1B |
Intangibles | 3.3B |
Other Non-Current Assets | 7.1B |
Free Cash Flow Analysis
Lasertec Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Lasertec Corp
Revenue
|
247.5B
JPY
|
Cost of Revenue
|
-109.5B
JPY
|
Gross Profit
|
138B
JPY
|
Operating Expenses
|
-24.7B
JPY
|
Operating Income
|
113.3B
JPY
|
Other Expenses
|
-33.1B
JPY
|
Net Income
|
80.2B
JPY
|
Profitability Score
Profitability Due Diligence
Lasertec Corp's profitability score is 81/100. The higher the profitability score, the more profitable the company is.

Score
Lasertec Corp's profitability score is 81/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Lasertec Corp's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Lasertec Corp's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Lasertec Corp
According to Wall Street analysts, the average 1-year price target for
Lasertec Corp
is 20 098.78 JPY
with a low forecast of 12 221 JPY and a high forecast of 34 125 JPY.
Dividends
Current shareholder yield for Lasertec 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
Lasertec Corp
stock under the Base Case scenario is
16 265.8
JPY.
Compared to the current market price of 14 340 JPY,
Lasertec Corp
is
Undervalued by 12%.