
Kewpie Corp
TSE:2809

Intrinsic Value
The intrinsic value of one
Kewpie Corp
stock under the Base Case scenario is
3 815.86
JPY.
Compared to the current market price of 3 313 JPY,
Kewpie Corp
is
Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kewpie Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Kewpie Corp
Balance Sheet Decomposition
Kewpie Corp
Current Assets | 189.3B |
Cash & Short-Term Investments | 82.3B |
Receivables | 60.9B |
Other Current Assets | 46.1B |
Non-Current Assets | 265.3B |
Long-Term Investments | 50.1B |
PP&E | 148.3B |
Intangibles | 18.8B |
Other Non-Current Assets | 48.1B |
Free Cash Flow Analysis
Kewpie Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Kewpie Corp
Revenue
|
489.4B
JPY
|
Cost of Revenue
|
-342.4B
JPY
|
Gross Profit
|
147B
JPY
|
Operating Expenses
|
-115B
JPY
|
Operating Income
|
32B
JPY
|
Other Expenses
|
-3.8B
JPY
|
Net Income
|
28.2B
JPY
|
Profitability Score
Profitability Due Diligence
Kewpie Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Kewpie Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kewpie Corp's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Score
Kewpie Corp's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kewpie Corp
According to Wall Street analysts, the average 1-year price target for
Kewpie Corp
is 3 832.29 JPY
with a low forecast of 3 030 JPY and a high forecast of 4 620 JPY.
Dividends
Current shareholder yield for Kewpie 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?
The intrinsic value of one
Kewpie Corp
stock under the Base Case scenario is
3 815.86
JPY.
Compared to the current market price of 3 313 JPY,
Kewpie Corp
is
Undervalued by 13%.