
NTT Data Corp
TSE:9613

Intrinsic Value
The intrinsic value of one
NTT Data Corp
stock under the Base Case scenario is
3 186.25
JPY.
Compared to the current market price of 2 620.5 JPY,
NTT Data Corp
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NTT Data Corp
Fundamental Analysis


Revenue & Expenses Breakdown
NTT Data Corp
Balance Sheet Decomposition
NTT Data Corp
Current Assets | 2.8T |
Cash & Short-Term Investments | 633.3B |
Receivables | 1.6T |
Other Current Assets | 520.1B |
Non-Current Assets | 5T |
Long-Term Investments | 171.2B |
PP&E | 2.3T |
Intangibles | 2.1T |
Other Non-Current Assets | 378.4B |
Free Cash Flow Analysis
NTT Data Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
NTT Data Corp
Revenue
|
4.6T
JPY
|
Cost of Revenue
|
-3.3T
JPY
|
Gross Profit
|
1.3T
JPY
|
Operating Expenses
|
-927.8B
JPY
|
Operating Income
|
348.5B
JPY
|
Other Expenses
|
-201.9B
JPY
|
Net Income
|
146.6B
JPY
|
Profitability Score
Profitability Due Diligence
NTT Data Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
NTT Data Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
NTT Data Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
NTT Data Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
NTT Data Corp
According to Wall Street analysts, the average 1-year price target for
NTT Data Corp
is 3 191.03 JPY
with a low forecast of 2 121 JPY and a high forecast of 3 990 JPY.
Dividends
Current shareholder yield for NTT Data 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
NTT Data Corp
stock under the Base Case scenario is
3 186.25
JPY.
Compared to the current market price of 2 620.5 JPY,
NTT Data Corp
is
Undervalued by 18%.