Invincible Investment Corp
TSE:8963
Intrinsic Value
The intrinsic value of one Invincible Investment Corp stock under the Base Case scenario is 86 074.82 JPY. Compared to the current market price of 57 600 JPY, Invincible Investment Corp is Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Invincible Investment Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Invincible Investment Corp
Balance Sheet Decomposition
Invincible Investment Corp
Current Assets | 58.5B |
Cash & Short-Term Investments | 32B |
Receivables | 7.5B |
Other Current Assets | 19B |
Non-Current Assets | 621.5B |
Long-Term Investments | 521B |
PP&E | 55.1B |
Intangibles | 40.4B |
Other Non-Current Assets | 4.9B |
Free Cash Flow Analysis
Invincible Investment Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Invincible Investment Corp
Revenue
|
46.7B
JPY
|
Cost of Revenue
|
-4B
JPY
|
Gross Profit
|
42.7B
JPY
|
Operating Expenses
|
-10.3B
JPY
|
Operating Income
|
32.4B
JPY
|
Other Expenses
|
-4.3B
JPY
|
Net Income
|
28B
JPY
|
Profitability Score
Profitability Due Diligence
Invincible Investment Corp's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Invincible Investment Corp's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Invincible Investment Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Invincible Investment Corp's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Invincible Investment Corp
According to Wall Street analysts, the average 1-year price target for Invincible Investment Corp is 79 268.57 JPY with a low forecast of 68 680 JPY and a high forecast of 91 350 JPY.
Dividends
Current shareholder yield for Invincible Investment 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 Invincible Investment Corp stock under the Base Case scenario is 86 074.82 JPY.
Compared to the current market price of 57 600 JPY, Invincible Investment Corp is Undervalued by 33%.