Brass Corp
TSE:2424

Watchlist Manager
Brass Corp Logo
Brass Corp
TSE:2424
Watchlist
Price: 656 JPY 0.15% Market Closed
Market Cap: 3.7B JPY

Intrinsic Value

The intrinsic value of one Brass Corp stock under the Base Case scenario is 2 456.2 JPY. Compared to the current market price of 656 JPY, Brass Corp is Undervalued by 73%.

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

Intrinsic Value
2 456.2 JPY
Undervaluation 73%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brass Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about Brass Corp?

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 Brass Corp valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Brass Corp.

Explain Valuation
Compare Brass Corp to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Brass Corp?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Brass Corp

Current Assets 2.9B
Cash & Short-Term Investments 2.4B
Receivables 32.2m
Other Current Assets 476.5m
Non-Current Assets 9.2B
PP&E 7.2B
Intangibles 43.2m
Other Non-Current Assets 2B
Current Liabilities 3.9B
Accounts Payable 444.4m
Accrued Liabilities 268m
Other Current Liabilities 3.2B
Non-Current Liabilities 4.3B
Long-Term Debt 3.5B
Other Non-Current Liabilities 845.2m
Efficiency

Free Cash Flow Analysis
Brass Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brass Corp

Revenue
13.6B JPY
Cost of Revenue
-4.5B JPY
Gross Profit
9.1B JPY
Operating Expenses
-8.6B JPY
Operating Income
514.1m JPY
Other Expenses
-297m JPY
Net Income
217.1m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Brass Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROE
Declining Gross Margin
47/100
Profitability
Score

Brass Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Brass Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Long-Term Solvency
Low D/E
Positive Net Debt
53/100
Solvency
Score

Brass Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Brass Corp

There are no price targets for Brass Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 Brass Corp 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 Brass Corp stock?

The intrinsic value of one Brass Corp stock under the Base Case scenario is 2 456.2 JPY.

Is Brass Corp stock undervalued or overvalued?

Compared to the current market price of 656 JPY, Brass Corp is Undervalued by 73%.

Back to Top