AeroEdge Co Ltd
TSE:7409
Intrinsic Value
The intrinsic value of one AeroEdge Co Ltd stock under the Base Case scenario is 5 986.52 JPY. Compared to the current market price of 1 884 JPY, AeroEdge Co Ltd is Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
AeroEdge Co Ltd
Fundamental Analysis

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 |
Free Cash Flow Analysis
AeroEdge Co Ltd
JPY | |
Free Cash Flow | JPY |
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
|
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.
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.
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
Dividends
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?
The intrinsic value of one AeroEdge Co Ltd stock under the Base Case scenario is 5 986.52 JPY.
Compared to the current market price of 1 884 JPY, AeroEdge Co Ltd is Undervalued by 69%.