Cyberdyne Inc
TSE:7779

Watchlist Manager
Cyberdyne Inc Logo
Cyberdyne Inc
TSE:7779
Watchlist
Price: 188 JPY -1.05% Market Closed
Market Cap: 25.1B JPY
Have any thoughts about
Cyberdyne Inc?
Write Note

Intrinsic Value

The intrinsic value of one Cyberdyne Inc stock under the Base Case scenario is 196.53 JPY. Compared to the current market price of 188 JPY, Cyberdyne Inc is Undervalued by 4%.

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

Intrinsic Value
196.53 JPY
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cyberdyne Inc

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

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

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

Run Backtest
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.

Backtest Unavailable

The backtest for Cyberdyne Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Cyberdyne Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

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:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Cyberdyne Inc

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

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

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

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

Show all valuation multiples
for Cyberdyne Inc.

Provide P/S
for Cyberdyne Inc.

Provide P/E
for Cyberdyne Inc.

Provide P/OCF
for Cyberdyne Inc.

Provide P/FCFE
for Cyberdyne Inc.

Provide P/B
for Cyberdyne Inc.

Provide EV/S
for Cyberdyne Inc.

Provide EV/GP
for Cyberdyne Inc.

Provide EV/EBITDA
for Cyberdyne Inc.

Provide EV/EBIT
for Cyberdyne Inc.

Provide EV/OCF
for Cyberdyne Inc.

Provide EV/FCFF
for Cyberdyne Inc.

Provide EV/IC
for Cyberdyne Inc.

Show me price targets
for Cyberdyne Inc made by professional analysts.

What are the Revenue projections
for Cyberdyne Inc?

How accurate were the past Revenue estimates
for Cyberdyne Inc?

What are the Net Income projections
for Cyberdyne Inc?

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

What are the EPS projections
for Cyberdyne Inc?

How accurate were the past EPS estimates
for Cyberdyne Inc?

What are the EBIT projections
for Cyberdyne Inc?

How accurate were the past EBIT estimates
for Cyberdyne Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Cyberdyne Inc.

Provide ROE
for Cyberdyne Inc.

Provide ROA
for Cyberdyne Inc.

Provide ROIC
for Cyberdyne Inc.

Provide ROCE
for Cyberdyne Inc.

Provide Gross Margin
for Cyberdyne Inc.

Provide Operating Margin
for Cyberdyne Inc.

Provide Net Margin
for Cyberdyne Inc.

Provide FCF Margin
for Cyberdyne Inc.

Show all solvency ratios
for Cyberdyne Inc.

Provide D/E Ratio
for Cyberdyne Inc.

Provide D/A Ratio
for Cyberdyne Inc.

Provide Interest Coverage Ratio
for Cyberdyne Inc.

Provide Altman Z-Score Ratio
for Cyberdyne Inc.

Provide Quick Ratio
for Cyberdyne Inc.

Provide Current Ratio
for Cyberdyne Inc.

Provide Cash Ratio
for Cyberdyne Inc.

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

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

What is the current Free Cash Flow
of Cyberdyne Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cyberdyne Inc

Current Assets 18.2B
Cash & Short-Term Investments 16.5B
Receivables 557m
Other Current Assets 1.1B
Non-Current Assets 31.9B
Long-Term Investments 15.3B
PP&E 14B
Intangibles 2.3B
Other Non-Current Assets 204m
Current Liabilities 1.2B
Accounts Payable 564m
Other Current Liabilities 620m
Non-Current Liabilities 8B
Long-Term Debt 358m
Other Non-Current Liabilities 7.6B
Efficiency

Earnings Waterfall
Cyberdyne Inc

Revenue
4.5B JPY
Cost of Revenue
-2B JPY
Gross Profit
2.4B JPY
Operating Expenses
-4.3B JPY
Operating Income
-1.9B JPY
Other Expenses
68m JPY
Net Income
-1.8B JPY

Free Cash Flow Analysis
Cyberdyne Inc

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

Profitability Score
Profitability Due Diligence

Cyberdyne Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
39/100
Profitability
Score

Cyberdyne Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

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

Short-Term Solvency
Long-Term Solvency
Negative Net Debt
Low D/E
75/100
Solvency
Score

Cyberdyne 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
Cyberdyne Inc

Wall Street analysts forecast Cyberdyne Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Cyberdyne Inc is 308.55 JPY with a low forecast of 242.4 JPY and a high forecast of 383.25 JPY.

Lowest
Price Target
242.4 JPY
29% Upside
Average
Price Target
308.55 JPY
64% Upside
Highest
Price Target
383.25 JPY
104% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Cyberdyne Inc?

Click here to dive deeper.

Dividends

Cyberdyne Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Cyberdyne 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
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Cyberdyne Inc Logo
Cyberdyne Inc

Country

Japan

Industry

Health Care

Market Cap

25.1B JPY

Dividend Yield

0%

Description

CYBERDYNE, Inc. engages in the research and development of medical welfare equipment and systems. The company is headquartered in Tsukuba-Shi, Ibaraki-Ken and currently employs 96 full-time employees. The company went IPO on 2014-03-26. The firm mainly uses human and the Internet of Things (IoH/IoT), robots, and artificial intelligence (AI) Cybernics technology to develop Cybernic systems. The company develops the Cybernics treatment service business and the training service business that utilize Cybernics technology. The firm develops in various fields centered on HAL. HAL is a robot treatment device for the purpose of improving and regenerating the physical function of patients, a welfare device and life support device for the purpose of supporting independence, and a work support equipment. The company can be used for various purposes by being worn and used by people. The firm is also involved in the productization of AI-equipped transport robots; cleaning robots; Cyin, which is used for communication with people with disabilities, and electrocardiography devices.

Contact

IBARAKI-KEN
Tsukuba-shi
2-2-1, Gakuen-Minami
+81298553189.0
www.cyberdyne.jp

IPO

2014-03-26

Employees

96

Officers

Chairman, President & CEO
Dr. Yoshiyuki Sankai
Executive Director & COO
Mr. Shinji Honda
Head of Corporate Department & Director
Mr. Shinji Uga

See Also

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

The intrinsic value of one Cyberdyne Inc stock under the Base Case scenario is 196.53 JPY.

Is Cyberdyne Inc stock undervalued or overvalued?

Compared to the current market price of 188 JPY, Cyberdyne Inc is Undervalued by 4%.

Back to Top