
Belluna Co Ltd
TSE:9997

Intrinsic Value
The intrinsic value of one
Belluna Co Ltd
stock under the Base Case scenario is
1 775.67
JPY.
Compared to the current market price of 942 JPY,
Belluna Co Ltd
is
Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Belluna Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Belluna Co Ltd
Balance Sheet Decomposition
Belluna Co Ltd
Current Assets | 136.3B |
Cash & Short-Term Investments | 34B |
Receivables | 48.3B |
Other Current Assets | 54B |
Non-Current Assets | 184.7B |
Long-Term Investments | 15.5B |
PP&E | 148.4B |
Intangibles | 12.4B |
Other Non-Current Assets | 8.4B |
Free Cash Flow Analysis
Belluna Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Belluna Co Ltd
Revenue
|
210.7B
JPY
|
Cost of Revenue
|
-82.2B
JPY
|
Gross Profit
|
128.5B
JPY
|
Operating Expenses
|
-117.1B
JPY
|
Operating Income
|
11.4B
JPY
|
Other Expenses
|
-5.3B
JPY
|
Net Income
|
6.1B
JPY
|
Profitability Score
Profitability Due Diligence
Belluna Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Belluna Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Belluna Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Belluna Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Belluna Co Ltd
Dividends
Current shareholder yield for Belluna 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
Belluna Co Ltd
stock under the Base Case scenario is
1 775.67
JPY.
Compared to the current market price of 942 JPY,
Belluna Co Ltd
is
Undervalued by 47%.