CellSeed Inc Intrinsic Valuation and Fundamental Analysis - CellSeed Inc - Alpha Spread

CellSeed Inc
TSE:7776

Watchlist Manager
CellSeed Inc Logo
CellSeed Inc
TSE:7776
Watchlist
Price: 799 JPY 14.31% Market Closed
Market Cap: 25.7B JPY
Have any thoughts about
CellSeed Inc?
Write Note

Intrinsic Value

CellSeed Inc's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one CellSeed Inc stock under the Base Case scenario is 76.89 JPY. Compared to the current market price of 799 JPY, CellSeed Inc is Overvalued by 90%.

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

Intrinsic Value
76.89 JPY
Overvaluation 90%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CellSeed Inc

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

Run backtest to discover the historical profit from buying and selling CellSeed Inc based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about CellSeed Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about CellSeed Inc

Provide an overview of the primary business activities
of CellSeed Inc.

What unique competitive advantages
does CellSeed Inc hold over its rivals?

What risks and challenges
does CellSeed Inc face in the near future?

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

Show all valuation multiples
for CellSeed Inc.

Provide P/S
for CellSeed Inc.

Provide P/E
for CellSeed Inc.

Provide P/OCF
for CellSeed Inc.

Provide P/FCFE
for CellSeed Inc.

Provide P/B
for CellSeed Inc.

Provide EV/S
for CellSeed Inc.

Provide EV/GP
for CellSeed Inc.

Provide EV/EBITDA
for CellSeed Inc.

Provide EV/EBIT
for CellSeed Inc.

Provide EV/OCF
for CellSeed Inc.

Provide EV/FCFF
for CellSeed Inc.

Provide EV/IC
for CellSeed Inc.

What are the Revenue projections
for CellSeed Inc?

How accurate were the past Revenue estimates
for CellSeed Inc?

What are the Net Income projections
for CellSeed Inc?

How accurate were the past Net Income estimates
for CellSeed Inc?

What are the EPS projections
for CellSeed Inc?

How accurate were the past EPS estimates
for CellSeed Inc?

What are the EBIT projections
for CellSeed Inc?

How accurate were the past EBIT estimates
for CellSeed Inc?

Compare the revenue forecasts
for CellSeed Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CellSeed Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CellSeed Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of CellSeed Inc compared to its peers.

Compare the P/E ratios
of CellSeed Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing CellSeed Inc with its peers.

Analyze the financial leverage
of CellSeed Inc compared to its main competitors.

Show all profitability ratios
for CellSeed Inc.

Provide ROE
for CellSeed Inc.

Provide ROA
for CellSeed Inc.

Provide ROIC
for CellSeed Inc.

Provide ROCE
for CellSeed Inc.

Provide Gross Margin
for CellSeed Inc.

Provide Operating Margin
for CellSeed Inc.

Provide Net Margin
for CellSeed Inc.

Provide FCF Margin
for CellSeed Inc.

Show all solvency ratios
for CellSeed Inc.

Provide D/E Ratio
for CellSeed Inc.

Provide D/A Ratio
for CellSeed Inc.

Provide Interest Coverage Ratio
for CellSeed Inc.

Provide Altman Z-Score Ratio
for CellSeed Inc.

Provide Quick Ratio
for CellSeed Inc.

Provide Current Ratio
for CellSeed Inc.

Provide Cash Ratio
for CellSeed Inc.

What is the historical Revenue growth
over the last 5 years for CellSeed Inc?

What is the historical Net Income growth
over the last 5 years for CellSeed Inc?

What is the current Free Cash Flow
of CellSeed Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for CellSeed Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CellSeed Inc

Current Assets 2.3B
Cash & Short-Term Investments 2.2B
Receivables 27.2m
Other Current Assets 104.5m
Non-Current Assets 121.7m
Other Non-Current Assets 121.7m
Current Liabilities 137.5m
Accounts Payable 7.3m
Accrued Liabilities 4.4m
Other Current Liabilities 125.8m
Non-Current Liabilities 173.2m
Long-Term Debt 139.4m
Other Non-Current Liabilities 33.8m
Efficiency

Earnings Waterfall
CellSeed Inc

Revenue
199.5m JPY
Cost of Revenue
-89m JPY
Gross Profit
110.5m JPY
Operating Expenses
-913.2m JPY
Operating Income
-802.7m JPY
Other Expenses
-154.3m JPY
Net Income
-957m JPY

Free Cash Flow Analysis
CellSeed Inc

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

Profitability Score
Profitability Due Diligence

CellSeed Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

28/100
Profitability
Score

CellSeed Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CellSeed Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

CellSeed Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CellSeed Inc

There are no price targets for CellSeed Inc.
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 CellSeed Inc?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for CellSeed Inc 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
Want to learn more about CellSeed Inc dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
CellSeed Inc

1M 1M
+4%
6M 6M
+258%
1Y 1Y
+95%
3Y 3Y
+241%
5Y 5Y
+61%
10Y 10Y
-29%
Annual Price Range
799
52w Low
204
52w High
1 095
Price Metrics
Average Annual Return -19.16%
Standard Deviation of Annual Returns 24.61%
Max Drawdown -78%
Shares Statistics
Market Capitalization 26.7B JPY
Shares Outstanding 32 203 700
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

CellSeed Inc Logo
CellSeed Inc

Country

Japan

Industry

Biotechnology

Market Cap

26.7B JPY

Dividend Yield

0%

Description

CellSeed Inc. develops regenerative medicine products. The company is headquartered in Koto-Ku, Tokyo-To and currently employs 44 full-time employees. The company went IPO on 2010-03-16. The firm operates in two business segments. The Regenerative Medical Support segment is engaged in the research, development, manufacture and sale of temperature-responsive cell incubators. The Cell Sheet Regeneration Medical segment is involved in the research and development of cell sheet regenerative medical products.

Contact

TOKYO-TO
Koto-ku
15F, Telecom Center Bldg., 2-5-10, Aomi
+81363807490.0
www.cellseed.com

IPO

2010-03-16

Employees

44

Officers

See Also

Discover More
What is the Intrinsic Value of one CellSeed Inc stock?

The intrinsic value of one CellSeed Inc stock under the Base Case scenario is 76.89 JPY.

Is CellSeed Inc stock undervalued or overvalued?

Compared to the current market price of 799 JPY, CellSeed Inc is Overvalued by 90%.

Back to Top