
Coca-Cola Bottlers Japan Holdings Inc
TSE:2579

Intrinsic Value
The intrinsic value of one
Coca-Cola Bottlers Japan Holdings Inc
stock under the Base Case scenario is
3 176.19
JPY.
Compared to the current market price of 2 508 JPY,
Coca-Cola Bottlers Japan Holdings Inc
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Coca-Cola Bottlers Japan Holdings Inc
Fundamental Analysis



Revenue & Expenses Breakdown
Coca-Cola Bottlers Japan Holdings Inc
Balance Sheet Decomposition
Coca-Cola Bottlers Japan Holdings Inc
Current Assets | 262.4B |
Cash & Short-Term Investments | 64.6B |
Receivables | 109.8B |
Other Current Assets | 88B |
Non-Current Assets | 500.4B |
Long-Term Investments | 11.2B |
PP&E | 394.6B |
Intangibles | 63.5B |
Other Non-Current Assets | 31B |
Free Cash Flow Analysis
Coca-Cola Bottlers Japan Holdings Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Coca-Cola Bottlers Japan Holdings Inc
Revenue
|
895.9B
JPY
|
Cost of Revenue
|
-491.8B
JPY
|
Gross Profit
|
404.1B
JPY
|
Operating Expenses
|
-397.8B
JPY
|
Operating Income
|
6.3B
JPY
|
Other Expenses
|
-2.6B
JPY
|
Net Income
|
3.8B
JPY
|
Profitability Score
Profitability Due Diligence
Coca-Cola Bottlers Japan Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Coca-Cola Bottlers Japan Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Coca-Cola Bottlers Japan Holdings Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Coca-Cola Bottlers Japan Holdings Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Coca-Cola Bottlers Japan Holdings Inc
According to Wall Street analysts, the average 1-year price target for
Coca-Cola Bottlers Japan Holdings Inc
is 2 743.8 JPY
with a low forecast of 2 424 JPY and a high forecast of 3 150 JPY.
Dividends
Current shareholder yield for Coca-Cola Bottlers Japan Holdings 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
Coca-Cola Bottlers Japan Holdings Inc
stock under the Base Case scenario is
3 176.19
JPY.
Compared to the current market price of 2 508 JPY,
Coca-Cola Bottlers Japan Holdings Inc
is
Undervalued by 21%.