Daiei Kankyo Co Ltd
TSE:9336
Intrinsic Value
The intrinsic value of one Daiei Kankyo Co Ltd stock under the Base Case scenario is 2 049.67 JPY. Compared to the current market price of 2 946 JPY, Daiei Kankyo Co Ltd is Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Daiei Kankyo Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Daiei Kankyo Co Ltd
Balance Sheet Decomposition
Daiei Kankyo Co Ltd
Current Assets | 69.7B |
Cash & Short-Term Investments | 55.5B |
Receivables | 12.1B |
Other Current Assets | 2.1B |
Non-Current Assets | 111.2B |
Long-Term Investments | 7.8B |
PP&E | 88.9B |
Intangibles | 2.4B |
Other Non-Current Assets | 12.2B |
Free Cash Flow Analysis
Daiei Kankyo Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Daiei Kankyo Co Ltd
Revenue
|
77.3B
JPY
|
Cost of Revenue
|
-43.9B
JPY
|
Gross Profit
|
33.4B
JPY
|
Operating Expenses
|
-13.2B
JPY
|
Operating Income
|
20.3B
JPY
|
Other Expenses
|
-6.4B
JPY
|
Net Income
|
13.8B
JPY
|
Profitability Score
Profitability Due Diligence
Daiei Kankyo Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Daiei Kankyo Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Daiei Kankyo Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
Daiei Kankyo Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Daiei Kankyo Co Ltd
According to Wall Street analysts, the average 1-year price target for Daiei Kankyo Co Ltd is 3 485.85 JPY with a low forecast of 2 828 JPY and a high forecast of 4 305 JPY.
Dividends
Current shareholder yield for Daiei Kankyo Co Ltd 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 Daiei Kankyo Co Ltd stock under the Base Case scenario is 2 049.67 JPY.
Compared to the current market price of 2 946 JPY, Daiei Kankyo Co Ltd is Overvalued by 30%.