S-Pool Inc
TSE:2471
Intrinsic Value
The intrinsic value of one S-Pool Inc stock under the Base Case scenario is 471.43 JPY. Compared to the current market price of 306 JPY, S-Pool Inc is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
S-Pool Inc
Fundamental Analysis

Revenue & Expenses Breakdown
S-Pool Inc
Balance Sheet Decomposition
S-Pool Inc
Current Assets | 7.1B |
Cash & Short-Term Investments | 2.4B |
Receivables | 4B |
Other Current Assets | 674m |
Non-Current Assets | 31.1B |
Long-Term Investments | 1.2B |
PP&E | 29.5B |
Intangibles | 118m |
Other Non-Current Assets | 373m |
Free Cash Flow Analysis
S-Pool Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
S-Pool Inc
Revenue
|
26B
JPY
|
Cost of Revenue
|
-16.1B
JPY
|
Gross Profit
|
9.9B
JPY
|
Operating Expenses
|
-6.9B
JPY
|
Operating Income
|
3B
JPY
|
Other Expenses
|
-1.1B
JPY
|
Net Income
|
1.9B
JPY
|
Profitability Score
Profitability Due Diligence
S-Pool Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
S-Pool Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
S-Pool Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
S-Pool Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
S-Pool Inc
According to Wall Street analysts, the average 1-year price target for S-Pool Inc is 433.5 JPY with a low forecast of 373.7 JPY and a high forecast of 504 JPY.
Dividends
Current shareholder yield for S-Pool 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?
The intrinsic value of one S-Pool Inc stock under the Base Case scenario is 471.43 JPY.
Compared to the current market price of 306 JPY, S-Pool Inc is Undervalued by 35%.