Square Enix Holdings Co Ltd
TSE:9684
Intrinsic Value
The intrinsic value of one Square Enix Holdings Co Ltd stock under the Base Case scenario is 4 899.72 JPY. Compared to the current market price of 7 742 JPY, Square Enix Holdings Co Ltd is Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Square Enix Holdings Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Square Enix Holdings Co Ltd
Balance Sheet Decomposition
Square Enix Holdings Co Ltd
Current Assets | 350.5B |
Cash & Short-Term Investments | 237.6B |
Receivables | 44.2B |
Other Current Assets | 68.6B |
Non-Current Assets | 71.1B |
PP&E | 27.6B |
Intangibles | 5.6B |
Other Non-Current Assets | 37.8B |
Free Cash Flow Analysis
Square Enix Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Square Enix Holdings Co Ltd
Revenue
|
347.3B
JPY
|
Cost of Revenue
|
-189.4B
JPY
|
Gross Profit
|
157.8B
JPY
|
Operating Expenses
|
-126.8B
JPY
|
Operating Income
|
31B
JPY
|
Other Expenses
|
-18.2B
JPY
|
Net Income
|
12.9B
JPY
|
Profitability Score
Profitability Due Diligence
Square Enix Holdings Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Square Enix Holdings Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Square Enix Holdings Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Score
Square Enix Holdings Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Square Enix Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for Square Enix Holdings Co Ltd is 6 475.64 JPY with a low forecast of 4 413.7 JPY and a high forecast of 8 400 JPY.
Dividends
Current shareholder yield for Square Enix Holdings 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 Square Enix Holdings Co Ltd stock under the Base Case scenario is 4 899.72 JPY.
Compared to the current market price of 7 742 JPY, Square Enix Holdings Co Ltd is Overvalued by 37%.