
East Japan Railway Co
TSE:9020

Intrinsic Value
The intrinsic value of one
East Japan Railway Co
stock under the Base Case scenario is
4 178.19
JPY.
Compared to the current market price of 3 186 JPY,
East Japan Railway Co
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
East Japan Railway Co
Fundamental Analysis


Revenue & Expenses Breakdown
East Japan Railway Co
Balance Sheet Decomposition
East Japan Railway Co
Current Assets | 1.4T |
Cash & Short-Term Investments | 387.6B |
Receivables | 731B |
Other Current Assets | 255B |
Non-Current Assets | 8.6T |
Long-Term Investments | 459.5B |
PP&E | 7.5T |
Intangibles | 200.9B |
Other Non-Current Assets | 371.4B |
Free Cash Flow Analysis
East Japan Railway Co
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
East Japan Railway Co
Revenue
|
2.9T
JPY
|
Cost of Revenue
|
-1.8T
JPY
|
Gross Profit
|
1T
JPY
|
Operating Expenses
|
-641.8B
JPY
|
Operating Income
|
399.2B
JPY
|
Other Expenses
|
-171.4B
JPY
|
Net Income
|
227.8B
JPY
|
Profitability Score
Profitability Due Diligence
East Japan Railway Co's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
East Japan Railway Co's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
East Japan Railway Co's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
East Japan Railway Co's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
East Japan Railway Co
According to Wall Street analysts, the average 1-year price target for
East Japan Railway Co
is 3 331.69 JPY
with a low forecast of 2 929 JPY and a high forecast of 4 200 JPY.
Dividends
Current shareholder yield for East Japan Railway Co 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
East Japan Railway Co
stock under the Base Case scenario is
4 178.19
JPY.
Compared to the current market price of 3 186 JPY,
East Japan Railway Co
is
Undervalued by 24%.