
Cyberdyne Inc
TSE:7779

Intrinsic Value
The intrinsic value of one
Cyberdyne Inc
stock under the Base Case scenario is
183.34
JPY.
Compared to the current market price of 184 JPY,
Cyberdyne Inc
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cyberdyne Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cyberdyne Inc
Balance Sheet Decomposition
Cyberdyne Inc
Current Assets | 17.3B |
Cash & Short-Term Investments | 15.5B |
Receivables | 608m |
Other Current Assets | 1.2B |
Non-Current Assets | 32.4B |
Long-Term Investments | 16.2B |
PP&E | 13.9B |
Intangibles | 2.1B |
Other Non-Current Assets | 196m |
Free Cash Flow Analysis
Cyberdyne Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Cyberdyne Inc
Revenue
|
4.3B
JPY
|
Cost of Revenue
|
-2B
JPY
|
Gross Profit
|
2.3B
JPY
|
Operating Expenses
|
-3.4B
JPY
|
Operating Income
|
-1.1B
JPY
|
Other Expenses
|
214m
JPY
|
Net Income
|
-909m
JPY
|
Profitability Score
Profitability Due Diligence
Cyberdyne Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

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 74/100. The higher the solvency score, the more solvent the company is.

Score
Cyberdyne Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Cyberdyne Inc
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.
Dividends
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?
The intrinsic value of one
Cyberdyne Inc
stock under the Base Case scenario is
183.34
JPY.
Compared to the current market price of 184 JPY,
Cyberdyne Inc
is
Fairly Valued.