WDB coco Co Ltd
TSE:7079

Watchlist Manager
WDB coco Co Ltd Logo
WDB coco Co Ltd
TSE:7079
Watchlist
Price: 3 490 JPY 0.14% Market Closed
Market Cap: 8.4B JPY
Have any thoughts about
WDB coco Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one WDB coco Co Ltd stock under the Base Case scenario is 7 044.31 JPY. Compared to the current market price of 3 490 JPY, WDB coco Co Ltd is Undervalued by 50%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
7 044.31 JPY
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
WDB coco Co Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Valuation History Unavailable

Historical valuation for WDB coco Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about WDB coco Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

3 490 JPY
+0.14%
+0.14%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

WDB coco Co Ltd
JP
Life Sciences Tools & Services
Market Cap
8.4B JPY
IPO
Dec 25, 2019
Employees
403
Japan
Market Cap
8.4B JPY
Industry
Life Sciences Tools & Services
IPO
Dec 25, 2019
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about WDB coco Co Ltd

Provide an overview of the primary business activities
of WDB coco Co Ltd.

What unique competitive advantages
does WDB coco Co Ltd hold over its rivals?

What risks and challenges
does WDB coco Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for WDB coco Co Ltd.

Provide P/S
for WDB coco Co Ltd.

Provide P/E
for WDB coco Co Ltd.

Provide P/OCF
for WDB coco Co Ltd.

Provide P/FCFE
for WDB coco Co Ltd.

Provide P/B
for WDB coco Co Ltd.

Provide EV/S
for WDB coco Co Ltd.

Provide EV/GP
for WDB coco Co Ltd.

Provide EV/EBITDA
for WDB coco Co Ltd.

Provide EV/EBIT
for WDB coco Co Ltd.

Provide EV/OCF
for WDB coco Co Ltd.

Provide EV/FCFF
for WDB coco Co Ltd.

Provide EV/IC
for WDB coco Co Ltd.

What are the Revenue projections
for WDB coco Co Ltd?

How accurate were the past Revenue estimates
for WDB coco Co Ltd?

What are the Net Income projections
for WDB coco Co Ltd?

How accurate were the past Net Income estimates
for WDB coco Co Ltd?

What are the EPS projections
for WDB coco Co Ltd?

How accurate were the past EPS estimates
for WDB coco Co Ltd?

What are the EBIT projections
for WDB coco Co Ltd?

How accurate were the past EBIT estimates
for WDB coco Co Ltd?

Compare the revenue forecasts
for WDB coco Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of WDB coco Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of WDB coco Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of WDB coco Co Ltd compared to its peers.

Compare the P/E ratios
of WDB coco Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing WDB coco Co Ltd with its peers.

Analyze the financial leverage
of WDB coco Co Ltd compared to its main competitors.

Show all profitability ratios
for WDB coco Co Ltd.

Provide ROE
for WDB coco Co Ltd.

Provide ROA
for WDB coco Co Ltd.

Provide ROIC
for WDB coco Co Ltd.

Provide ROCE
for WDB coco Co Ltd.

Provide Gross Margin
for WDB coco Co Ltd.

Provide Operating Margin
for WDB coco Co Ltd.

Provide Net Margin
for WDB coco Co Ltd.

Provide FCF Margin
for WDB coco Co Ltd.

Show all solvency ratios
for WDB coco Co Ltd.

Provide D/E Ratio
for WDB coco Co Ltd.

Provide D/A Ratio
for WDB coco Co Ltd.

Provide Interest Coverage Ratio
for WDB coco Co Ltd.

Provide Altman Z-Score Ratio
for WDB coco Co Ltd.

Provide Quick Ratio
for WDB coco Co Ltd.

Provide Current Ratio
for WDB coco Co Ltd.

Provide Cash Ratio
for WDB coco Co Ltd.

What is the historical Revenue growth
over the last 5 years for WDB coco Co Ltd?

What is the historical Net Income growth
over the last 5 years for WDB coco Co Ltd?

What is the current Free Cash Flow
of WDB coco Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for WDB coco Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
WDB coco Co Ltd

Current Assets 4.2B
Cash & Short-Term Investments 3.1B
Receivables 1.1B
Other Current Assets 57.1m
Non-Current Assets 656.5m
PP&E 141.3m
Intangibles 226.5m
Other Non-Current Assets 288.7m
Current Liabilities 826.7m
Accounts Payable 93.1m
Accrued Liabilities 141.4m
Other Current Liabilities 592.2m
Non-Current Liabilities 194.4m
Other Non-Current Liabilities 194.4m
Efficiency

Earnings Waterfall
WDB coco Co Ltd

Revenue
5B JPY
Cost of Revenue
-2.9B JPY
Gross Profit
2.1B JPY
Operating Expenses
-707.6m JPY
Operating Income
1.4B JPY
Other Expenses
-454.8m JPY
Net Income
948.1m JPY

Free Cash Flow Analysis
WDB coco Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

WDB coco Co Ltd's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Exceptional ROIC
Positive Free Cash Flow
73/100
Profitability
Score

WDB coco Co Ltd's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

WDB coco Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
93/100
Solvency
Score

WDB coco Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
WDB coco Co Ltd

There are no price targets for WDB coco Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for WDB coco Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for WDB coco 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one WDB coco Co Ltd stock?

The intrinsic value of one WDB coco Co Ltd stock under the Base Case scenario is 7 044.31 JPY.

Is WDB coco Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3 490 JPY, WDB coco Co Ltd is Undervalued by 50%.

Back to Top