Rasa Corp
TSE:3023

Watchlist Manager
Rasa Corp Logo
Rasa Corp
TSE:3023
Watchlist
Price: 1 864 JPY 0.92% Market Closed
Market Cap: 20.3B JPY

Intrinsic Value

The intrinsic value of one Rasa Corp stock under the Base Case scenario is 2 219.23 JPY. Compared to the current market price of 1 864 JPY, Rasa Corp is Undervalued by 16%.

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

Intrinsic Value
2 219.23 JPY
Undervaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rasa Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about Rasa Corp?

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 Rasa Corp valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rasa Corp.

Explain Valuation
Compare Rasa Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
Rasa Corp

Current Assets 19.1B
Cash & Short-Term Investments 4.9B
Receivables 9.4B
Other Current Assets 4.9B
Non-Current Assets 13.1B
Long-Term Investments 4.5B
PP&E 7.5B
Intangibles 44m
Other Non-Current Assets 1.1B
Current Liabilities 7.4B
Accounts Payable 4B
Accrued Liabilities 403m
Short-Term Debt 1.6B
Other Current Liabilities 1.4B
Non-Current Liabilities 2.7B
Long-Term Debt 1.9B
Other Non-Current Liabilities 766m
Efficiency

Free Cash Flow Analysis
Rasa Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rasa Corp

Revenue
27.4B JPY
Cost of Revenue
-20.2B JPY
Gross Profit
7.2B JPY
Operating Expenses
-4.5B JPY
Operating Income
2.8B JPY
Other Expenses
-567m JPY
Net Income
2.2B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Rasa Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Operating Margin is Increasing
50/100
Profitability
Score

Rasa Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rasa Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
81/100
Solvency
Score

Rasa Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rasa Corp

There are no price targets for Rasa Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 Rasa 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?

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 Rasa Corp stock?

The intrinsic value of one Rasa Corp stock under the Base Case scenario is 2 219.23 JPY.

Is Rasa Corp stock undervalued or overvalued?

Compared to the current market price of 1 864 JPY, Rasa Corp is Undervalued by 16%.

Back to Top