Vector Inc
TSE:2656

Watchlist Manager
Vector Inc Logo
Vector Inc
TSE:2656
Watchlist
Price: 131 JPY -2.96% Market Closed
Market Cap: 3.2B JPY

Intrinsic Value

The intrinsic value of one Vector Inc stock under the Base Case scenario is 219.66 JPY. Compared to the current market price of 131 JPY, Vector Inc is Undervalued by 40%.

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

Intrinsic Value
219.66 JPY
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vector Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Vector 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 Vector Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vector Inc.

Explain Valuation
Compare Vector Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Vector Inc

Current Assets 36.2B
Cash & Short-Term Investments 24.7B
Receivables 7B
Other Current Assets 4.5B
Non-Current Assets 12.1B
Long-Term Investments 1.4B
PP&E 1.7B
Intangibles 5.8B
Other Non-Current Assets 3.2B
Current Liabilities 19.2B
Accounts Payable 2.3B
Accrued Liabilities 389m
Short-Term Debt 6.8B
Other Current Liabilities 9.7B
Non-Current Liabilities 11.3B
Long-Term Debt 5.7B
Other Non-Current Liabilities 5.5B
Efficiency

Free Cash Flow Analysis
Vector Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vector Inc

Revenue
61.6B JPY
Cost of Revenue
-19.8B JPY
Gross Profit
41.8B JPY
Operating Expenses
-32.1B JPY
Operating Income
9.7B JPY
Other Expenses
-4.7B JPY
Net Income
4.9B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vector Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Exceptional ROIC
Exceptional 3Y Average ROE
Exceptional ROE
63/100
Profitability
Score

Vector Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vector Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
74/100
Solvency
Score

Vector Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vector Inc

Wall Street analysts forecast Vector Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Vector Inc is 149.05 JPY with a low forecast of 147.59 JPY and a high forecast of 153.44 JPY.

Lowest
Price Target
147.59 JPY
13% Upside
Average
Price Target
149.05 JPY
14% Upside
Highest
Price Target
153.44 JPY
17% 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 Vector 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 Vector Inc stock?

The intrinsic value of one Vector Inc stock under the Base Case scenario is 219.66 JPY.

Is Vector Inc stock undervalued or overvalued?

Compared to the current market price of 131 JPY, Vector Inc is Undervalued by 40%.

Back to Top