
Daiseki Co Ltd
TSE:9793

Intrinsic Value
The intrinsic value of one
Daiseki Co Ltd
stock under the Base Case scenario is
3 824.33
JPY.
Compared to the current market price of 3 850 JPY,
Daiseki Co Ltd
is
Overvalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Daiseki Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Daiseki Co Ltd
Balance Sheet Decomposition
Daiseki Co Ltd
Current Assets | 44.5B |
Cash & Short-Term Investments | 28.8B |
Receivables | 12.5B |
Other Current Assets | 3.1B |
Non-Current Assets | 66.4B |
Long-Term Investments | 7.5B |
PP&E | 51.4B |
Intangibles | 2B |
Other Non-Current Assets | 5.5B |
Free Cash Flow Analysis
Daiseki Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Daiseki Co Ltd
Revenue
|
65.6B
JPY
|
Cost of Revenue
|
-43.6B
JPY
|
Gross Profit
|
22.1B
JPY
|
Operating Expenses
|
-8.1B
JPY
|
Operating Income
|
14B
JPY
|
Other Expenses
|
-4.6B
JPY
|
Net Income
|
9.4B
JPY
|
Profitability Score
Profitability Due Diligence
Daiseki Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Daiseki Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Daiseki Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
Daiseki Co Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Daiseki Co Ltd
According to Wall Street analysts, the average 1-year price target for
Daiseki Co Ltd
is 4 740.09 JPY
with a low forecast of 4 242 JPY and a high forecast of 5 775 JPY.
Dividends
Current shareholder yield for Daiseki 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
Daiseki Co Ltd
stock under the Base Case scenario is
3 824.33
JPY.
Compared to the current market price of 3 850 JPY,
Daiseki Co Ltd
is
Overvalued by 1%.