Beauty Garage Inc
TSE:3180

Watchlist Manager
Beauty Garage Inc Logo
Beauty Garage Inc
TSE:3180
Watchlist
Price: 1 556 JPY 1.57% Market Closed
Market Cap: 19.8B JPY

Intrinsic Value

The intrinsic value of one Beauty Garage Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 556 JPY, Beauty Garage Inc is hidden .

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

Beauty Garage Inc Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Beauty Garage Inc

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

Beauty Garage Inc looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if Beauty Garage Inc is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about Beauty Garage 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 Beauty Garage Inc valued this way?

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

Explain Valuation
Compare Beauty Garage Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Beauty Garage Inc

Current Assets 12.1B
Cash & Short-Term Investments 3.8B
Receivables 3.2B
Other Current Assets 5.1B
Non-Current Assets 5B
PP&E 2B
Intangibles 391.9m
Other Non-Current Assets 2.6B
Current Liabilities 6.3B
Accounts Payable 2.5B
Accrued Liabilities 318.1m
Short-Term Debt 5m
Other Current Liabilities 3.4B
Non-Current Liabilities 2.9B
Long-Term Debt 2B
Other Non-Current Liabilities 891.4m
Efficiency

Free Cash Flow Analysis
Beauty Garage Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Beauty Garage Inc

Revenue
35.9B JPY
Cost of Revenue
-27.1B JPY
Gross Profit
8.8B JPY
Operating Expenses
-7.3B JPY
Operating Income
1.5B JPY
Other Expenses
-550m JPY
Net Income
935.9m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

Positive 3Y Average ROE
Positive 3Y Average ROIC
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
hidden
Profitability
Score

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

Solvency Score
Solvency Due Diligence

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

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

Beauty Garage Inc's solvency score is hidden . 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 2 218.5 JPY with a low forecast of 1 717 JPY and a high forecast of 3 150 JPY.

Lowest
Price Target
1 717 JPY
10% Upside
Average
Price Target
2 218.5 JPY
43% Upside
Highest
Price Target
3 150 JPY
102% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
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 hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
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 hidden JPY.

Is Beauty Garage Inc stock undervalued or overvalued?

Compared to the current market price of 1 556 JPY, Beauty Garage Inc is hidden .

Back to Top