
Shofu Inc
TSE:7979

Intrinsic Value
The intrinsic value of one
Shofu Inc
stock under the Base Case scenario is
1 783.68
JPY.
Compared to the current market price of 2 061 JPY,
Shofu Inc
is
Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shofu Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Shofu Inc
Balance Sheet Decomposition
Shofu Inc
Current Assets | 26.8B |
Cash & Short-Term Investments | 9.7B |
Receivables | 4.1B |
Other Current Assets | 13B |
Non-Current Assets | 22.7B |
Long-Term Investments | 9.2B |
PP&E | 10.4B |
Intangibles | 565m |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
Shofu Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shofu Inc
Revenue
|
38.5B
JPY
|
Cost of Revenue
|
-15.6B
JPY
|
Gross Profit
|
23B
JPY
|
Operating Expenses
|
-17.5B
JPY
|
Operating Income
|
5.5B
JPY
|
Other Expenses
|
-1.1B
JPY
|
Net Income
|
4.4B
JPY
|
Profitability Score
Profitability Due Diligence
Shofu Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Shofu Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shofu Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Shofu Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shofu Inc
According to Wall Street analysts, the average 1-year price target for
Shofu Inc
is 3 026 JPY
with a low forecast of 2 525 JPY and a high forecast of 3 465 JPY.
Dividends
Current shareholder yield for Shofu 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
Shofu Inc
stock under the Base Case scenario is
1 783.68
JPY.
Compared to the current market price of 2 061 JPY,
Shofu Inc
is
Overvalued by 13%.