First Time Loading...

DeNA Co Ltd
TSE:2432

Watchlist Manager
DeNA Co Ltd Logo
DeNA Co Ltd
TSE:2432
Watchlist
Price: 1 596.5 JPY 1.43% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

DeNA Co., Ltd. engages in the development and operation of mobile and online services including games, e-commerce and entertainment content distribution. [ Read More ]

The intrinsic value of one DeNA Co Ltd stock under the Base Case scenario is 1 430.82 JPY. Compared to the current market price of 1 596.5 JPY, DeNA Co Ltd is Overvalued by 10%.

Key Points:
Intrinsic Value
Base Case
1 430.82 JPY
Overvaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
DeNA Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling DeNA Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
DeNA Co Ltd

Provide an overview of the primary business activities
of DeNA Co Ltd.

What unique competitive advantages
does DeNA Co Ltd hold over its rivals?

What risks and challenges
does DeNA Co Ltd face in the near future?

Summarize the latest earnings call
of DeNA Co Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for DeNA Co Ltd.

Provide P/S
for DeNA Co Ltd.

Provide P/E
for DeNA Co Ltd.

Provide P/OCF
for DeNA Co Ltd.

Provide P/FCFE
for DeNA Co Ltd.

Provide P/B
for DeNA Co Ltd.

Provide EV/S
for DeNA Co Ltd.

Provide EV/GP
for DeNA Co Ltd.

Provide EV/EBITDA
for DeNA Co Ltd.

Provide EV/EBIT
for DeNA Co Ltd.

Provide EV/OCF
for DeNA Co Ltd.

Provide EV/FCFF
for DeNA Co Ltd.

Provide EV/IC
for DeNA Co Ltd.

Show me price targets
for DeNA Co Ltd made by professional analysts.

What are the Revenue projections
for DeNA Co Ltd?

How accurate were the past Revenue estimates
for DeNA Co Ltd?

What are the Net Income projections
for DeNA Co Ltd?

How accurate were the past Net Income estimates
for DeNA Co Ltd?

What are the EPS projections
for DeNA Co Ltd?

How accurate were the past EPS estimates
for DeNA Co Ltd?

What are the EBIT projections
for DeNA Co Ltd?

How accurate were the past EBIT estimates
for DeNA Co Ltd?

Compare the revenue forecasts
for DeNA Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of DeNA Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of DeNA Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of DeNA Co Ltd compared to its peers.

Compare the P/E ratios
of DeNA Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing DeNA Co Ltd with its peers.

Analyze the financial leverage
of DeNA Co Ltd compared to its main competitors.

Show all profitability ratios
for DeNA Co Ltd.

Provide ROE
for DeNA Co Ltd.

Provide ROA
for DeNA Co Ltd.

Provide ROIC
for DeNA Co Ltd.

Provide ROCE
for DeNA Co Ltd.

Provide Gross Margin
for DeNA Co Ltd.

Provide Operating Margin
for DeNA Co Ltd.

Provide Net Margin
for DeNA Co Ltd.

Provide FCF Margin
for DeNA Co Ltd.

Show all solvency ratios
for DeNA Co Ltd.

Provide D/E Ratio
for DeNA Co Ltd.

Provide D/A Ratio
for DeNA Co Ltd.

Provide Interest Coverage Ratio
for DeNA Co Ltd.

Provide Altman Z-Score Ratio
for DeNA Co Ltd.

Provide Quick Ratio
for DeNA Co Ltd.

Provide Current Ratio
for DeNA Co Ltd.

Provide Cash Ratio
for DeNA Co Ltd.

What is the historical Revenue growth
over the last 5 years for DeNA Co Ltd?

What is the historical Net Income growth
over the last 5 years for DeNA Co Ltd?

What is the current Free Cash Flow
of DeNA Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for DeNA Co Ltd.

Financials

Balance Sheet Decomposition
DeNA Co Ltd

Current Assets 107.2B
Cash & Short-Term Investments 76.6B
Receivables 26.6B
Other Current Assets 4B
Non-Current Assets 209.8B
Long-Term Investments 137.3B
PP&E 21.2B
Intangibles 50.8B
Other Non-Current Assets 511m
Current Liabilities 34.2B
Accounts Payable 18.2B
Short-Term Debt 3B
Other Current Liabilities 13B
Non-Current Liabilities 81.1B
Long-Term Debt 39.7B
Other Non-Current Liabilities 41.4B
Efficiency

Earnings Waterfall
DeNA Co Ltd

Revenue
137.7B JPY
Cost of Revenue
-75.3B JPY
Gross Profit
62.4B JPY
Operating Expenses
-90.9B JPY
Operating Income
-28.5B JPY
Other Expenses
-1.2B JPY
Net Income
-29.7B JPY

Free Cash Flow Analysis
DeNA Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

DeNA Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Negative Net Income
Positive Revenue Growth Forecast
43/100
Profitability
Score

DeNA Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

DeNA Co Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
51/100
Solvency
Score

DeNA Co Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
DeNA Co Ltd

Wall Street analysts forecast DeNA Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DeNA Co Ltd is 1 552.95 JPY with a low forecast of 1 414 JPY and a high forecast of 1 890 JPY.

Lowest
Price Target
1 414 JPY
11% Downside
Average
Price Target
1 552.95 JPY
3% Downside
Highest
Price Target
1 890 JPY
18% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
DeNA Co Ltd

1M 1M
+6%
6M 6M
+10%
1Y 1Y
-14%
3Y 3Y
-25%
5Y 5Y
-6%
10Y 10Y
-1%
Annual Price Range
1 596.5
52w Low
1 227
52w High
2 036
Price Metrics
Average Annual Return 1.04%
Standard Deviation of Annual Returns 2.31%
Max Drawdown -53%
Shares Statistics
Market Capitalization 177.8B JPY
Shares Outstanding 111 351 062
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

DeNA Co Ltd Logo
DeNA Co Ltd

Country

Japan

Industry

Media

Market Cap

177.8B JPY

Dividend Yield

0%

Description

DeNA Co., Ltd. engages in the development and operation of mobile and online services including games, e-commerce and entertainment content distribution. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 2,100 full-time employees. The company went IPO on 2005-02-16. The firm operates in five business segments. The Game segment offers game related services, including mobile game Website Mobage. The E-commerce (EC) segment offers EC related services, including the operation of cellular phone auction Websites under the names Mobaoku, as well as payment services. The Sports segment provides sports related services. The Automotive segment provides automotive related services. The Healthcare segment provides healthcare related services by MYCODE and KenCoM, among others. The New Business and Others segment is engaged in new business and other related business.

Contact

TOKYO-TO
Shibuya-Ku
Shibuya Scramble Square, 2-24-12, Shibuya
http://dena.com/jp/

IPO

2005-02-16

Employees

2 100

Officers

Founder & Executive Chairman
Ms. Tomoko Namba
President, CEO & Representative Director
Mr. Shingo Okamura
Managing Executive Off., Deputy Head of the Medical Buss. Unit & Head of the Technology Magt. Div.
Mr. Atsushi Kobayashi
Head of Office - BOD, Head of the Legal & Corporate Division -Corporate Unit
Susa Abe
Head of the Compliance & Risk Management Office
Inamura Nahoko
Head of the Corporate Communication Management Division - Corporate Unit
Megumi Uchino
Show More
Head of the Corporate Development Management Dept.
Takahiro Takemoto
Head of the Strategic Marketing Division & Solution Business Unit
Ryosuke Saito
Head of the Human Resources Unit
Mr. Keita Sugawara
Deputy Head of the Solution Business Unit & Entertainment Development Business Unit
Mr. Takeshi Matsui
Show Less

See Also

Discover More
What is the Intrinsic Value of one DeNA Co Ltd stock?

The intrinsic value of one DeNA Co Ltd stock under the Base Case scenario is 1 430.82 JPY.

Is DeNA Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 596.5 JPY, DeNA Co Ltd is Overvalued by 10%.