Intrinsic Value

3035 doesn't have a meaningful market cap.

The intrinsic value of one Ktk Inc stock under the Base Case scenario is 1 424.54 JPY. Compared to the current market price of 659 JPY, Ktk Inc is Undervalued by 54%.

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

Intrinsic Value
1 424.54 JPY
Undervaluation 54%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation History
Ktk Inc

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

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

Explain Valuation
Compare Ktk Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Ktk Inc

Current Assets 6.7B
Cash & Short-Term Investments 2.9B
Receivables 3B
Other Current Assets 828.9m
Non-Current Assets 3.2B
PP&E 1.6B
Intangibles 289.2m
Other Non-Current Assets 1.3B
Current Liabilities 4.8B
Accounts Payable 2.8B
Accrued Liabilities 74.5m
Other Current Liabilities 1.9B
Non-Current Liabilities 512.5m
Long-Term Debt 21.2m
Other Non-Current Liabilities 491.3m
Efficiency

Free Cash Flow Analysis
Ktk Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ktk Inc

Revenue
19.3B JPY
Cost of Revenue
-14.7B JPY
Gross Profit
4.6B JPY
Operating Expenses
-4.1B JPY
Operating Income
467.1m JPY
Other Expenses
-108m JPY
Net Income
359.1m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Ktk Inc's profitability score is 47/100. 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
47/100
Profitability
Score

Ktk Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Ktk Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
80/100
Solvency
Score

Ktk Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Ktk Inc

There are no price targets for Ktk Inc.
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 Ktk 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 Ktk Inc stock?

The intrinsic value of one Ktk Inc stock under the Base Case scenario is 1 424.54 JPY.

Is Ktk Inc stock undervalued or overvalued?

Compared to the current market price of 659 JPY, Ktk Inc is Undervalued by 54%.

Back to Top