Beauty Garage Inc
TSE:3180

Watchlist Manager
Beauty Garage Inc Logo
Beauty Garage Inc
TSE:3180
Watchlist
Price: 1 666 JPY 1.22% Market Closed
Market Cap: 21.2B JPY
Have any thoughts about
Beauty Garage Inc?
Write Note

Intrinsic Value

The intrinsic value of one Beauty Garage Inc stock under the Base Case scenario is 2 986.65 JPY. Compared to the current market price of 1 666 JPY, Beauty Garage Inc is Undervalued by 44%.

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

Intrinsic Value
2 986.65 JPY
Undervaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Beauty Garage Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Beauty Garage Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Beauty Garage Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

Beauty Garage Inc
TSE:3180
JP
Diversified Consumer Services
Market Cap
21B JPY
IPO
Feb 14, 2013
JP
Diversified Consumer Services
Market Cap
21B JPY
IPO
Feb 14, 2013
Price
ÂĄ
ÂĄ
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Beauty Garage Inc?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Beauty Garage Inc

Provide an overview of the primary business activities
of Beauty Garage Inc.

What unique competitive advantages
does Beauty Garage Inc hold over its rivals?

What risks and challenges
does Beauty Garage Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Beauty Garage Inc.

Provide P/S
for Beauty Garage Inc.

Provide P/E
for Beauty Garage Inc.

Provide P/OCF
for Beauty Garage Inc.

Provide P/FCFE
for Beauty Garage Inc.

Provide P/B
for Beauty Garage Inc.

Provide EV/S
for Beauty Garage Inc.

Provide EV/GP
for Beauty Garage Inc.

Provide EV/EBITDA
for Beauty Garage Inc.

Provide EV/EBIT
for Beauty Garage Inc.

Provide EV/OCF
for Beauty Garage Inc.

Provide EV/FCFF
for Beauty Garage Inc.

Provide EV/IC
for Beauty Garage Inc.

Show me price targets
for Beauty Garage Inc made by professional analysts.

What are the Revenue projections
for Beauty Garage Inc?

How accurate were the past Revenue estimates
for Beauty Garage Inc?

What are the Net Income projections
for Beauty Garage Inc?

How accurate were the past Net Income estimates
for Beauty Garage Inc?

What are the EPS projections
for Beauty Garage Inc?

How accurate were the past EPS estimates
for Beauty Garage Inc?

What are the EBIT projections
for Beauty Garage Inc?

How accurate were the past EBIT estimates
for Beauty Garage Inc?

Compare the revenue forecasts
for Beauty Garage Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Beauty Garage Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Beauty Garage Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Beauty Garage Inc compared to its peers.

Compare the P/E ratios
of Beauty Garage Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Beauty Garage Inc with its peers.

Analyze the financial leverage
of Beauty Garage Inc compared to its main competitors.

Show all profitability ratios
for Beauty Garage Inc.

Provide ROE
for Beauty Garage Inc.

Provide ROA
for Beauty Garage Inc.

Provide ROIC
for Beauty Garage Inc.

Provide ROCE
for Beauty Garage Inc.

Provide Gross Margin
for Beauty Garage Inc.

Provide Operating Margin
for Beauty Garage Inc.

Provide Net Margin
for Beauty Garage Inc.

Provide FCF Margin
for Beauty Garage Inc.

Show all solvency ratios
for Beauty Garage Inc.

Provide D/E Ratio
for Beauty Garage Inc.

Provide D/A Ratio
for Beauty Garage Inc.

Provide Interest Coverage Ratio
for Beauty Garage Inc.

Provide Altman Z-Score Ratio
for Beauty Garage Inc.

Provide Quick Ratio
for Beauty Garage Inc.

Provide Current Ratio
for Beauty Garage Inc.

Provide Cash Ratio
for Beauty Garage Inc.

What is the historical Revenue growth
over the last 5 years for Beauty Garage Inc?

What is the historical Net Income growth
over the last 5 years for Beauty Garage Inc?

What is the current Free Cash Flow
of Beauty Garage Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Beauty Garage Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beauty Garage Inc

Current Assets 11.4B
Cash & Short-Term Investments 3.7B
Receivables 2.8B
Other Current Assets 4.9B
Non-Current Assets 2.9B
PP&E 347.2m
Intangibles 480m
Other Non-Current Assets 2.1B
Current Liabilities 5.4B
Accounts Payable 2.1B
Accrued Liabilities 303.4m
Other Current Liabilities 3B
Non-Current Liabilities 1.7B
Long-Term Debt 895.8m
Other Non-Current Liabilities 761.1m
Efficiency

Free Cash Flow Analysis
Beauty Garage Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Beauty Garage Inc

Revenue
31.7B JPY
Cost of Revenue
-23.8B JPY
Gross Profit
7.9B JPY
Operating Expenses
-6.4B JPY
Operating Income
1.6B JPY
Other Expenses
-568.2m JPY
Net Income
999.4m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Beauty Garage Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
54/100
Profitability
Score

Beauty Garage Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Beauty Garage Inc's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

89/100
Solvency
Score

Beauty Garage Inc's solvency score is 89/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Beauty Garage Inc

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

According to Wall Street analysts, the average 1-year price target for Beauty Garage Inc is 2 210 JPY with a low forecast of 1 717 JPY and a high forecast of 2 625 JPY.

Lowest
Price Target
1 717 JPY
3% Upside
Average
Price Target
2 210 JPY
33% Upside
Highest
Price Target
2 625 JPY
58% 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 Beauty Garage 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
What is the Intrinsic Value of one Beauty Garage Inc stock?

The intrinsic value of one Beauty Garage Inc stock under the Base Case scenario is 2 986.65 JPY.

Is Beauty Garage Inc stock undervalued or overvalued?

Compared to the current market price of 1 666 JPY, Beauty Garage Inc is Undervalued by 44%.

Back to Top