
Tomy Co Ltd
TSE:7867

Intrinsic Value
The intrinsic value of one
Tomy Co Ltd
stock under the Base Case scenario is
4 125.24
JPY.
Compared to the current market price of 3 019 JPY,
Tomy Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tomy Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tomy Co Ltd
Balance Sheet Decomposition
Tomy Co Ltd
Current Assets | 123.7B |
Cash & Short-Term Investments | 46.7B |
Receivables | 43.4B |
Other Current Assets | 33.5B |
Non-Current Assets | 51.5B |
Long-Term Investments | 3.7B |
PP&E | 18.5B |
Intangibles | 25.3B |
Other Non-Current Assets | 3.9B |
Free Cash Flow Analysis
Tomy Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Tomy Co Ltd
Revenue
|
243B
JPY
|
Cost of Revenue
|
-144.1B
JPY
|
Gross Profit
|
99B
JPY
|
Operating Expenses
|
-74.3B
JPY
|
Operating Income
|
24.6B
JPY
|
Other Expenses
|
-9.4B
JPY
|
Net Income
|
15.2B
JPY
|
Profitability Score
Profitability Due Diligence
Tomy Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Tomy Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tomy Co Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Score
Tomy Co Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tomy Co Ltd
According to Wall Street analysts, the average 1-year price target for
Tomy Co Ltd
is 4 638.45 JPY
with a low forecast of 4 242 JPY and a high forecast of 5 208 JPY.
Dividends
Current shareholder yield for Tomy 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
Tomy Co Ltd
stock under the Base Case scenario is
4 125.24
JPY.
Compared to the current market price of 3 019 JPY,
Tomy Co Ltd
is
Undervalued by 27%.