
Fuji Soft Inc
TSE:9749

Intrinsic Value
The intrinsic value of one
Fuji Soft Inc
stock under the Base Case scenario is
5 387.06
JPY.
Compared to the current market price of 9 803 JPY,
Fuji Soft Inc
is
Overvalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fuji Soft Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Fuji Soft Inc
Balance Sheet Decomposition
Fuji Soft Inc
Current Assets | 123.3B |
Cash & Short-Term Investments | 38.2B |
Receivables | 70.8B |
Other Current Assets | 14.4B |
Non-Current Assets | 135.4B |
Long-Term Investments | 11.9B |
PP&E | 102.7B |
Intangibles | 5.2B |
Other Non-Current Assets | 15.5B |
Free Cash Flow Analysis
Fuji Soft Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Fuji Soft Inc
Revenue
|
317.5B
JPY
|
Cost of Revenue
|
-242.9B
JPY
|
Gross Profit
|
74.6B
JPY
|
Operating Expenses
|
-52.6B
JPY
|
Operating Income
|
22B
JPY
|
Other Expenses
|
-886m
JPY
|
Net Income
|
21.1B
JPY
|
Profitability Score
Profitability Due Diligence
Fuji Soft Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Fuji Soft Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Fuji Soft Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Fuji Soft Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Fuji Soft Inc
According to Wall Street analysts, the average 1-year price target for
Fuji Soft Inc
is 6 630 JPY
with a low forecast of 3 737 JPY and a high forecast of 9 765 JPY.
Dividends
Current shareholder yield for Fuji Soft 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?
The intrinsic value of one
Fuji Soft Inc
stock under the Base Case scenario is
5 387.06
JPY.
Compared to the current market price of 9 803 JPY,
Fuji Soft Inc
is
Overvalued by 45%.