
Daiwa Securities Group Inc
TSE:8601

Intrinsic Value
The intrinsic value of one
Daiwa Securities Group Inc
stock under the Base Case scenario is
4 149.62
JPY.
Compared to the current market price of 1 029 JPY,
Daiwa Securities Group Inc
is
Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Daiwa Securities Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Daiwa Securities Group Inc
Balance Sheet Decomposition
Daiwa Securities Group Inc
Current Assets | 35T |
Cash & Short-Term Investments | 30.4T |
Receivables | 3T |
Other Current Assets | 1.6T |
Non-Current Assets | 1.7T |
Long-Term Investments | 612.9B |
PP&E | 931.1B |
Intangibles | 132.9B |
Other Non-Current Assets | 49.4B |
Free Cash Flow Analysis
Daiwa Securities Group Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Daiwa Securities Group Inc
Revenue
|
1.4T
JPY
|
Cost of Revenue
|
-762.1B
JPY
|
Gross Profit
|
636.4B
JPY
|
Operating Expenses
|
-475.4B
JPY
|
Operating Income
|
160.9B
JPY
|
Other Expenses
|
3.1B
JPY
|
Net Income
|
164B
JPY
|
Profitability Score
Profitability Due Diligence
Daiwa Securities Group Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Daiwa Securities Group Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Daiwa Securities Group Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
Daiwa Securities Group Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Daiwa Securities Group Inc
According to Wall Street analysts, the average 1-year price target for
Daiwa Securities Group Inc
is 1 177.37 JPY
with a low forecast of 1 050.4 JPY and a high forecast of 1 417.5 JPY.
Dividends
Current shareholder yield for Daiwa Securities Group 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
Daiwa Securities Group Inc
stock under the Base Case scenario is
4 149.62
JPY.
Compared to the current market price of 1 029 JPY,
Daiwa Securities Group Inc
is
Undervalued by 75%.