
Kamigumi Co Ltd
TSE:9364

Intrinsic Value
The intrinsic value of one
Kamigumi Co Ltd
stock under the Base Case scenario is
5 235.63
JPY.
Compared to the current market price of 3 417 JPY,
Kamigumi Co Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kamigumi Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kamigumi Co Ltd
Balance Sheet Decomposition
Kamigumi Co Ltd
Current Assets | 143B |
Cash & Short-Term Investments | 84.3B |
Receivables | 53.5B |
Other Current Assets | 5.2B |
Non-Current Assets | 334.8B |
Long-Term Investments | 98.9B |
PP&E | 221.5B |
Intangibles | 6.6B |
Other Non-Current Assets | 7.9B |
Free Cash Flow Analysis
Kamigumi Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kamigumi Co Ltd
Revenue
|
274B
JPY
|
Cost of Revenue
|
-220B
JPY
|
Gross Profit
|
54.1B
JPY
|
Operating Expenses
|
-21.5B
JPY
|
Operating Income
|
32.5B
JPY
|
Other Expenses
|
-6.4B
JPY
|
Net Income
|
26.2B
JPY
|
Profitability Score
Profitability Due Diligence
Kamigumi Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Kamigumi Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kamigumi Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Kamigumi Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kamigumi Co Ltd
According to Wall Street analysts, the average 1-year price target for
Kamigumi Co Ltd
is 3 859 JPY
with a low forecast of 3 636 JPY and a high forecast of 4 095 JPY.
Dividends
Current shareholder yield for Kamigumi 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
Kamigumi Co Ltd
stock under the Base Case scenario is
5 235.63
JPY.
Compared to the current market price of 3 417 JPY,
Kamigumi Co Ltd
is
Undervalued by 35%.