
Regal Corp
TSE:7938

Intrinsic Value
The intrinsic value of one
Regal Corp
stock under the Base Case scenario is
2 171.01
JPY.
Compared to the current market price of 2 496 JPY,
Regal Corp
is
Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Regal Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Regal Corp
Balance Sheet Decomposition
Regal Corp
Current Assets | 14.4B |
Cash & Short-Term Investments | 3.6B |
Receivables | 2.5B |
Other Current Assets | 8.3B |
Non-Current Assets | 11.4B |
Long-Term Investments | 3.9B |
PP&E | 4.9B |
Intangibles | 878m |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Regal Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Regal Corp
Revenue
|
23.8B
JPY
|
Cost of Revenue
|
-12.2B
JPY
|
Gross Profit
|
11.5B
JPY
|
Operating Expenses
|
-11.1B
JPY
|
Operating Income
|
406m
JPY
|
Other Expenses
|
19m
JPY
|
Net Income
|
425m
JPY
|
Profitability Score
Profitability Due Diligence
Regal Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Regal Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Regal Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Regal Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Regal Corp
Dividends
Current shareholder yield for Regal Corp 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
Regal Corp
stock under the Base Case scenario is
2 171.01
JPY.
Compared to the current market price of 2 496 JPY,
Regal Corp
is
Overvalued by 13%.