Mitsubishi Logistics Corp
TSE:9301
Intrinsic Value
The intrinsic value of one Mitsubishi Logistics Corp stock under the Base Case scenario is 1 142.92 JPY. Compared to the current market price of 946 JPY, Mitsubishi Logistics Corp is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mitsubishi Logistics Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Mitsubishi Logistics Corp
Balance Sheet Decomposition
Mitsubishi Logistics Corp
Current Assets | 122B |
Cash & Short-Term Investments | 57.6B |
Receivables | 42.8B |
Other Current Assets | 21.7B |
Non-Current Assets | 499.9B |
Long-Term Investments | 170.5B |
PP&E | 277.6B |
Intangibles | 37.9B |
Other Non-Current Assets | 13.9B |
Free Cash Flow Analysis
Mitsubishi Logistics Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Mitsubishi Logistics Corp
Revenue
|
276.3B
JPY
|
Cost of Revenue
|
-242B
JPY
|
Gross Profit
|
34.3B
JPY
|
Operating Expenses
|
-15B
JPY
|
Operating Income
|
19.3B
JPY
|
Other Expenses
|
6.2B
JPY
|
Net Income
|
25.5B
JPY
|
Profitability Score
Profitability Due Diligence
Mitsubishi Logistics Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Mitsubishi Logistics Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mitsubishi Logistics Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Mitsubishi Logistics Corp's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mitsubishi Logistics Corp
According to Wall Street analysts, the average 1-year price target for Mitsubishi Logistics Corp is 1 285.2 JPY with a low forecast of 1 111 JPY and a high forecast of 1 470 JPY.
Dividends
Current shareholder yield for Mitsubishi Logistics 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 Mitsubishi Logistics Corp stock under the Base Case scenario is 1 142.92 JPY.
Compared to the current market price of 946 JPY, Mitsubishi Logistics Corp is Undervalued by 17%.