Vision Inc
TSE:9416

Watchlist Manager
Vision Inc Logo
Vision Inc
TSE:9416
Watchlist
Price: 1 295 JPY 0.08%
Market Cap: 65B JPY
Have any thoughts about
Vision Inc?
Write Note

Intrinsic Value

The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 503.15 JPY. Compared to the current market price of 1 295 JPY, Vision Inc is Undervalued by 48%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 503.15 JPY
Undervaluation 48%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vision Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Vision Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Vision Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about Vision Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

1 295 JPY
+0.08%
+0.08%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Vision Inc
JP
Telecommunication
Market Cap
62.7B JPY
IPO
Dec 21, 2015
Employees
607
Japan
Market Cap
62.7B JPY
Industry
Telecommunication
IPO
Dec 21, 2015
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Vision Inc

Provide an overview of the primary business activities
of Vision Inc.

What unique competitive advantages
does Vision Inc hold over its rivals?

What risks and challenges
does Vision Inc face in the near future?

Summarize the latest earnings call
of Vision Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vision Inc.

Provide P/S
for Vision Inc.

Provide P/E
for Vision Inc.

Provide P/OCF
for Vision Inc.

Provide P/FCFE
for Vision Inc.

Provide P/B
for Vision Inc.

Provide EV/S
for Vision Inc.

Provide EV/GP
for Vision Inc.

Provide EV/EBITDA
for Vision Inc.

Provide EV/EBIT
for Vision Inc.

Provide EV/OCF
for Vision Inc.

Provide EV/FCFF
for Vision Inc.

Provide EV/IC
for Vision Inc.

Show me price targets
for Vision Inc made by professional analysts.

What are the Revenue projections
for Vision Inc?

How accurate were the past Revenue estimates
for Vision Inc?

What are the Net Income projections
for Vision Inc?

How accurate were the past Net Income estimates
for Vision Inc?

What are the EPS projections
for Vision Inc?

How accurate were the past EPS estimates
for Vision Inc?

What are the EBIT projections
for Vision Inc?

How accurate were the past EBIT estimates
for Vision Inc?

Compare the revenue forecasts
for Vision Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vision Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vision Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vision Inc compared to its peers.

Compare the P/E ratios
of Vision Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Vision Inc with its peers.

Analyze the financial leverage
of Vision Inc compared to its main competitors.

Show all profitability ratios
for Vision Inc.

Provide ROE
for Vision Inc.

Provide ROA
for Vision Inc.

Provide ROIC
for Vision Inc.

Provide ROCE
for Vision Inc.

Provide Gross Margin
for Vision Inc.

Provide Operating Margin
for Vision Inc.

Provide Net Margin
for Vision Inc.

Provide FCF Margin
for Vision Inc.

Show all solvency ratios
for Vision Inc.

Provide D/E Ratio
for Vision Inc.

Provide D/A Ratio
for Vision Inc.

Provide Interest Coverage Ratio
for Vision Inc.

Provide Altman Z-Score Ratio
for Vision Inc.

Provide Quick Ratio
for Vision Inc.

Provide Current Ratio
for Vision Inc.

Provide Cash Ratio
for Vision Inc.

What is the historical Revenue growth
over the last 5 years for Vision Inc?

What is the historical Net Income growth
over the last 5 years for Vision Inc?

What is the current Free Cash Flow
of Vision Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Vision Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vision Inc

Current Assets 17.8B
Cash & Short-Term Investments 10.6B
Receivables 5.6B
Other Current Assets 1.6B
Non-Current Assets 6B
PP&E 3.4B
Intangibles 1.2B
Other Non-Current Assets 1.3B
Current Liabilities 6B
Accounts Payable 1.7B
Accrued Liabilities 242.4m
Other Current Liabilities 4B
Non-Current Liabilities 715.9m
Long-Term Debt 512.9m
Other Non-Current Liabilities 203m
Efficiency

Earnings Waterfall
Vision Inc

Revenue
34B JPY
Cost of Revenue
-14.3B JPY
Gross Profit
19.6B JPY
Operating Expenses
-14.8B JPY
Operating Income
4.9B JPY
Other Expenses
-1.5B JPY
Net Income
3.4B JPY

Free Cash Flow Analysis
Vision Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vision Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Exceptional 3-Years Revenue Growth
Exceptional ROIC
65/100
Profitability
Score

Vision Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vision Inc's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

96/100
Solvency
Score

Vision Inc's solvency score is 96/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vision Inc

Wall Street analysts forecast Vision Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Vision Inc is 1 305.6 JPY with a low forecast of 1 292.8 JPY and a high forecast of 1 344 JPY.

Lowest
Price Target
1 292.8 JPY
0% Downside
Average
Price Target
1 305.6 JPY
1% Upside
Highest
Price Target
1 344 JPY
4% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Vision Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Vision 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one Vision Inc stock?

The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 503.15 JPY.

Is Vision Inc stock undervalued or overvalued?

Compared to the current market price of 1 295 JPY, Vision Inc is Undervalued by 48%.

Back to Top