
Japan Excellent Inc
TSE:8987

Intrinsic Value
The intrinsic value of one
Japan Excellent Inc
stock under the Base Case scenario is
155 196.74
JPY.
Compared to the current market price of 126 600 JPY,
Japan Excellent Inc
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Japan Excellent Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Japan Excellent Inc
Balance Sheet Decomposition
Japan Excellent Inc
Current Assets | 26B |
Cash & Short-Term Investments | 12.8B |
Receivables | 431.8m |
Other Current Assets | 12.7B |
Non-Current Assets | 269.4B |
Long-Term Investments | 245.5B |
PP&E | 17.2B |
Intangibles | 3.8B |
Other Non-Current Assets | 2.9B |
Free Cash Flow Analysis
Japan Excellent Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Japan Excellent Inc
Revenue
|
24.2B
JPY
|
Cost of Revenue
|
-11.1B
JPY
|
Gross Profit
|
13.1B
JPY
|
Operating Expenses
|
-3.8B
JPY
|
Operating Income
|
9.3B
JPY
|
Other Expenses
|
-1.4B
JPY
|
Net Income
|
7.9B
JPY
|
Profitability Score
Profitability Due Diligence
Japan Excellent Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Japan Excellent Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Japan Excellent Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Japan Excellent Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Japan Excellent Inc
According to Wall Street analysts, the average 1-year price target for
Japan Excellent Inc
is 142 800 JPY
with a low forecast of 131 300 JPY and a high forecast of 166 950 JPY.
Dividends
Current shareholder yield for Japan Excellent 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
Japan Excellent Inc
stock under the Base Case scenario is
155 196.74
JPY.
Compared to the current market price of 126 600 JPY,
Japan Excellent Inc
is
Undervalued by 18%.