
Fast Retailing Co Ltd
TSE:9983

Intrinsic Value
The intrinsic value of one
Fast Retailing Co Ltd
stock under the Base Case scenario is
29 110.53
JPY.
Compared to the current market price of 47 070 JPY,
Fast Retailing Co Ltd
is
Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fast Retailing Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Fast Retailing Co Ltd
Balance Sheet Decomposition
Fast Retailing Co Ltd
Current Assets | 2.5T |
Cash & Short-Term Investments | 1.6T |
Receivables | 181.8B |
Other Current Assets | 671.3B |
Non-Current Assets | 1.3T |
Long-Term Investments | 389.2B |
PP&E | 680.2B |
Intangibles | 103.6B |
Other Non-Current Assets | 122.8B |
Free Cash Flow Analysis
Fast Retailing Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Fast Retailing Co Ltd
Revenue
|
3.2T
JPY
|
Cost of Revenue
|
-1.5T
JPY
|
Gross Profit
|
1.7T
JPY
|
Operating Expenses
|
-1.2T
JPY
|
Operating Income
|
511.6B
JPY
|
Other Expenses
|
-115.4B
JPY
|
Net Income
|
396.2B
JPY
|
Profitability Score
Profitability Due Diligence
Fast Retailing Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Fast Retailing Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Fast Retailing Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Fast Retailing Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Fast Retailing Co Ltd
According to Wall Street analysts, the average 1-year price target for
Fast Retailing Co Ltd
is 54 987.75 JPY
with a low forecast of 47 470 JPY and a high forecast of 63 000 JPY.
Dividends
Current shareholder yield for Fast Retailing 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
Fast Retailing Co Ltd
stock under the Base Case scenario is
29 110.53
JPY.
Compared to the current market price of 47 070 JPY,
Fast Retailing Co Ltd
is
Overvalued by 38%.