Link and Motivation Inc
TSE:2170

Watchlist Manager
Link and Motivation Inc Logo
Link and Motivation Inc
TSE:2170
Watchlist
Price: 495 JPY 1.64% Market Closed
Market Cap: 50.7B JPY

Intrinsic Value

The intrinsic value of one Link and Motivation Inc stock under the Base Case scenario is 836.71 JPY. Compared to the current market price of 495 JPY, Link and Motivation Inc is Undervalued by 41%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
836.71 JPY
Undervaluation 41%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Link and Motivation Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Link and Motivation Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Link and Motivation Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Link and Motivation Inc.

Explain Valuation
Compare Link and Motivation Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Link and Motivation Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Link and Motivation Inc

Current Assets 14.9B
Cash & Short-Term Investments 8.7B
Receivables 5B
Other Current Assets 1.1B
Non-Current Assets 19.8B
Long-Term Investments 3.6B
PP&E 3.6B
Intangibles 11.8B
Other Non-Current Assets 769m
Current Liabilities 10.9B
Accounts Payable 1.7B
Other Current Liabilities 9.1B
Non-Current Liabilities 11.4B
Long-Term Debt 7.6B
Other Non-Current Liabilities 3.8B
Efficiency

Free Cash Flow Analysis
Link and Motivation Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Link and Motivation Inc

Revenue
39.4B JPY
Cost of Revenue
-18.4B JPY
Gross Profit
21B JPY
Operating Expenses
-15B JPY
Operating Income
6B JPY
Other Expenses
-2.2B JPY
Net Income
3.8B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Link and Motivation Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive ROIC
Exceptional Gross Margin
60/100
Profitability
Score

Link and Motivation Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Link and Motivation Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Negative Net Debt
71/100
Solvency
Score

Link and Motivation Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Link and Motivation Inc

Wall Street analysts forecast Link and Motivation Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Link and Motivation Inc is 795.6 JPY with a low forecast of 757.5 JPY and a high forecast of 850.5 JPY.

Lowest
Price Target
757.5 JPY
53% Upside
Average
Price Target
795.6 JPY
61% Upside
Highest
Price Target
850.5 JPY
72% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Link and Motivation 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Link and Motivation Inc stock?

The intrinsic value of one Link and Motivation Inc stock under the Base Case scenario is 836.71 JPY.

Is Link and Motivation Inc stock undervalued or overvalued?

Compared to the current market price of 495 JPY, Link and Motivation Inc is Undervalued by 41%.

Back to Top