A

AeroEdge Co Ltd
TSE:7409

Watchlist Manager
AeroEdge Co Ltd
TSE:7409
Watchlist
Price: 2 411 JPY -3.64% Market Closed
Market Cap: 9.3B JPY
Have any thoughts about
AeroEdge Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one AeroEdge Co Ltd stock under the Base Case scenario is 5 494.97 JPY. Compared to the current market price of 2 411 JPY, AeroEdge Co Ltd is Undervalued by 56%.

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

Intrinsic Value
5 494.97 JPY
Undervaluation 56%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation History
AeroEdge 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
AeroEdge Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

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

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

AeroEdge Co Ltd
TSE:7409
JP
Aerospace & Defense
Market Cap
9.3B JPY
IPO
Jul 4, 2023
JP
Aerospace & Defense
Market Cap
9.3B JPY
IPO
Jul 4, 2023
Price
ÂĄ
ÂĄ
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about AeroEdge Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about AeroEdge Co Ltd

Provide an overview of the primary business activities
of AeroEdge Co Ltd.

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

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

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

Show all valuation multiples
for AeroEdge Co Ltd.

Provide P/S
for AeroEdge Co Ltd.

Provide P/E
for AeroEdge Co Ltd.

Provide P/OCF
for AeroEdge Co Ltd.

Provide P/FCFE
for AeroEdge Co Ltd.

Provide P/B
for AeroEdge Co Ltd.

Provide EV/S
for AeroEdge Co Ltd.

Provide EV/GP
for AeroEdge Co Ltd.

Provide EV/EBITDA
for AeroEdge Co Ltd.

Provide EV/EBIT
for AeroEdge Co Ltd.

Provide EV/OCF
for AeroEdge Co Ltd.

Provide EV/FCFF
for AeroEdge Co Ltd.

Provide EV/IC
for AeroEdge Co Ltd.

What are the Revenue projections
for AeroEdge Co Ltd?

How accurate were the past Revenue estimates
for AeroEdge Co Ltd?

What are the Net Income projections
for AeroEdge Co Ltd?

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

What are the EPS projections
for AeroEdge Co Ltd?

How accurate were the past EPS estimates
for AeroEdge Co Ltd?

What are the EBIT projections
for AeroEdge Co Ltd?

How accurate were the past EBIT estimates
for AeroEdge Co Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for AeroEdge Co Ltd.

Provide ROE
for AeroEdge Co Ltd.

Provide ROA
for AeroEdge Co Ltd.

Provide ROIC
for AeroEdge Co Ltd.

Provide ROCE
for AeroEdge Co Ltd.

Provide Gross Margin
for AeroEdge Co Ltd.

Provide Operating Margin
for AeroEdge Co Ltd.

Provide Net Margin
for AeroEdge Co Ltd.

Provide FCF Margin
for AeroEdge Co Ltd.

Show all solvency ratios
for AeroEdge Co Ltd.

Provide D/E Ratio
for AeroEdge Co Ltd.

Provide D/A Ratio
for AeroEdge Co Ltd.

Provide Interest Coverage Ratio
for AeroEdge Co Ltd.

Provide Altman Z-Score Ratio
for AeroEdge Co Ltd.

Provide Quick Ratio
for AeroEdge Co Ltd.

Provide Current Ratio
for AeroEdge Co Ltd.

Provide Cash Ratio
for AeroEdge Co Ltd.

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

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

What is the current Free Cash Flow
of AeroEdge Co Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
AeroEdge Co Ltd

Balance Sheet Decomposition
AeroEdge Co Ltd

Current Assets 3.3B
Cash & Short-Term Investments 2B
Receivables 588.3m
Other Current Assets 647.6m
Non-Current Assets 4.5B
PP&E 4.4B
Intangibles 23.4m
Other Non-Current Assets 91m
Current Liabilities 867.5m
Accounts Payable 99.6m
Accrued Liabilities 3.6m
Other Current Liabilities 764.4m
Non-Current Liabilities 3.6B
Long-Term Debt 3.4B
Other Non-Current Liabilities 169.8m
Efficiency

Free Cash Flow Analysis
AeroEdge Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
AeroEdge Co Ltd

Revenue
3.6B JPY
Cost of Revenue
-1.9B JPY
Gross Profit
1.7B JPY
Operating Expenses
-913.9m JPY
Operating Income
798.5m JPY
Other Expenses
-49m JPY
Net Income
749.5m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

AeroEdge Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional ROE
60/100
Profitability
Score

AeroEdge Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

AeroEdge Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
68/100
Solvency
Score

AeroEdge Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
AeroEdge Co Ltd

There are no price targets for AeroEdge Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

AeroEdge Co Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for AeroEdge 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one AeroEdge Co Ltd stock?

The intrinsic value of one AeroEdge Co Ltd stock under the Base Case scenario is 5 494.97 JPY.

Is AeroEdge Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 411 JPY, AeroEdge Co Ltd is Undervalued by 56%.

Back to Top