Marvelous Inc
TSE:7844

Watchlist Manager
Marvelous Inc Logo
Marvelous Inc
TSE:7844
Watchlist
Price: 559 JPY 1.08% Market Closed
Market Cap: 33.9B JPY
Have any thoughts about
Marvelous Inc?
Write Note

Intrinsic Value

The intrinsic value of one Marvelous Inc stock under the Base Case scenario is 512.91 JPY. Compared to the current market price of 559 JPY, Marvelous Inc is Overvalued by 8%.

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

Intrinsic Value
512.91 JPY
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marvelous 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 Marvelous 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 Marvelous Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
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:

Notes
AI Assistant
AI Assistant
Ask me anything about Marvelous Inc

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

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

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

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

Show all valuation multiples
for Marvelous Inc.

Provide P/S
for Marvelous Inc.

Provide P/E
for Marvelous Inc.

Provide P/OCF
for Marvelous Inc.

Provide P/FCFE
for Marvelous Inc.

Provide P/B
for Marvelous Inc.

Provide EV/S
for Marvelous Inc.

Provide EV/GP
for Marvelous Inc.

Provide EV/EBITDA
for Marvelous Inc.

Provide EV/EBIT
for Marvelous Inc.

Provide EV/OCF
for Marvelous Inc.

Provide EV/FCFF
for Marvelous Inc.

Provide EV/IC
for Marvelous Inc.

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

What are the Revenue projections
for Marvelous Inc?

How accurate were the past Revenue estimates
for Marvelous Inc?

What are the Net Income projections
for Marvelous Inc?

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

What are the EPS projections
for Marvelous Inc?

How accurate were the past EPS estimates
for Marvelous Inc?

What are the EBIT projections
for Marvelous Inc?

How accurate were the past EBIT estimates
for Marvelous Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Marvelous Inc.

Provide ROE
for Marvelous Inc.

Provide ROA
for Marvelous Inc.

Provide ROIC
for Marvelous Inc.

Provide ROCE
for Marvelous Inc.

Provide Gross Margin
for Marvelous Inc.

Provide Operating Margin
for Marvelous Inc.

Provide Net Margin
for Marvelous Inc.

Provide FCF Margin
for Marvelous Inc.

Show all solvency ratios
for Marvelous Inc.

Provide D/E Ratio
for Marvelous Inc.

Provide D/A Ratio
for Marvelous Inc.

Provide Interest Coverage Ratio
for Marvelous Inc.

Provide Altman Z-Score Ratio
for Marvelous Inc.

Provide Quick Ratio
for Marvelous Inc.

Provide Current Ratio
for Marvelous Inc.

Provide Cash Ratio
for Marvelous Inc.

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

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

What is the current Free Cash Flow
of Marvelous Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marvelous Inc

Current Assets 25.1B
Cash & Short-Term Investments 11.8B
Receivables 3B
Other Current Assets 10.2B
Non-Current Assets 10.2B
Long-Term Investments 2.9B
PP&E 3B
Intangibles 1.1B
Other Non-Current Assets 3.2B
Current Liabilities 9.3B
Accounts Payable 2.2B
Accrued Liabilities 1.1B
Short-Term Debt 2.6B
Other Current Liabilities 3.4B
Non-Current Liabilities 277m
Other Non-Current Liabilities 277m
Efficiency

Earnings Waterfall
Marvelous Inc

Revenue
28.4B JPY
Cost of Revenue
-16.3B JPY
Gross Profit
12.1B JPY
Operating Expenses
-13.9B JPY
Operating Income
-1.8B JPY
Other Expenses
868m JPY
Net Income
-928m JPY

Free Cash Flow Analysis
Marvelous Inc

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

Profitability Score
Profitability Due Diligence

Marvelous Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Revenue Growth Forecast
Negative Free Cash Flow
47/100
Profitability
Score

Marvelous Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Marvelous Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
High Altman Z-Score
78/100
Solvency
Score

Marvelous Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Marvelous Inc

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

According to Wall Street analysts, the average 1-year price target for Marvelous Inc is 785.4 JPY with a low forecast of 777.7 JPY and a high forecast of 808.5 JPY.

Lowest
Price Target
777.7 JPY
39% Upside
Average
Price Target
785.4 JPY
41% Upside
Highest
Price Target
808.5 JPY
45% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Marvelous Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Marvelous 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Marvelous Inc Logo
Marvelous Inc

Country

Japan

Industry

Media

Market Cap

33.9B JPY

Dividend Yield

5.9%

Description

Marvelous, Inc. engages in the planning, development, production, and sale of online games, consumer game software, and audio-visual content. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 582 full-time employees. The company went IPO on 2002-11-01. The firm operates in three business segments. The Online segment involves in the planning, development and operation of online games and game applications with a focus on social games for social networking service (SNS). The Consumer segment involves in the planning, development and sale of software for home-use game machines, and commercial equipment and products for amusement facility operation companies, as well as the contracted development of game software. The Music and Video segment involves in the production of music and video contents with a focus on animations, the commercialization of music, videos and characters, the operation of delivery business, as well as the operation of performance business via the production of stage performance works, with the popular works of cartoons, animations and games as originals.

Contact

TOKYO-TO
Shinagawa-ku
5F, Shinagawa Seaside East Tower, 4-12-8, Higashi-Shinagawa
+81357697447.0
www.marv.jp

IPO

2002-11-01

Employees

582

Officers

President, Executive Officer & Representative Director
Mr. Suminobu Sato
Operating Officer & 3rd Studio Manager
Mr. Motoyuki Itakura
Senior Executive Officer & Marvelous Global Games Studio Studio Director
Mr. Kenichiro Tsukuda
Online Business Manager & Operating Officer
Mr. Yo Ino
Executive Officer, Head of Games Business Unit & Director
Mr. Shinichi Terui
Operating Officer & Live Entertainment Division Manager
Mr. Bunpei Ogawa
Show More
Executive Officer, GM of Amusement Division & Game Business Headquarters
Shingo Tote
Executive Officer, GM of Corporate Division & Director
Chihiro Noguchi
Operating Officer & Head of Marvelous Online Games Studio and Digital Content Business Headquarters
Tetsuro Miura
Show Less

See Also

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

The intrinsic value of one Marvelous Inc stock under the Base Case scenario is 512.91 JPY.

Is Marvelous Inc stock undervalued or overvalued?

Compared to the current market price of 559 JPY, Marvelous Inc is Overvalued by 8%.

Back to Top