
Tokyo Electron Ltd
TSE:8035

Intrinsic Value
The intrinsic value of one
Tokyo Electron Ltd
stock under the Base Case scenario is
22 331.69
JPY.
Compared to the current market price of 22 200 JPY,
Tokyo Electron Ltd
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tokyo Electron Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tokyo Electron Ltd
Balance Sheet Decomposition
Tokyo Electron Ltd
Current Assets | 1.6T |
Cash & Short-Term Investments | 295.5B |
Receivables | 510.7B |
Other Current Assets | 840.3B |
Non-Current Assets | 855.4B |
Long-Term Investments | 265.5B |
PP&E | 431.5B |
Intangibles | 34.3B |
Other Non-Current Assets | 124.2B |
Free Cash Flow Analysis
Tokyo Electron Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Tokyo Electron Ltd
Revenue
|
2.3T
JPY
|
Cost of Revenue
|
-1.2T
JPY
|
Gross Profit
|
1.1T
JPY
|
Operating Expenses
|
-432.9B
JPY
|
Operating Income
|
659B
JPY
|
Other Expenses
|
-132.9B
JPY
|
Net Income
|
526.1B
JPY
|
Profitability Score
Profitability Due Diligence
Tokyo Electron Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Tokyo Electron Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tokyo Electron Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Tokyo Electron Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tokyo Electron Ltd
According to Wall Street analysts, the average 1-year price target for
Tokyo Electron Ltd
is 32 589.05 JPY
with a low forecast of 26 845.8 JPY and a high forecast of 42 000 JPY.
Dividends
Current shareholder yield for Tokyo Electron 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
Tokyo Electron Ltd
stock under the Base Case scenario is
22 331.69
JPY.
Compared to the current market price of 22 200 JPY,
Tokyo Electron Ltd
is
Undervalued by 1%.