Recomm Co Ltd
TSE:3323

Watchlist Manager
Recomm Co Ltd Logo
Recomm Co Ltd
TSE:3323
Watchlist
Price: 82 JPY
Market Cap: 6.8B JPY

Intrinsic Value

The intrinsic value of one Recomm Co Ltd stock under the Base Case scenario is 114.23 JPY. Compared to the current market price of 82 JPY, Recomm Co Ltd is Undervalued by 28%.

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

Intrinsic Value
114.23 JPY
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Recomm Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Recomm Co Ltd?

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 Recomm Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Recomm Co Ltd.

Explain Valuation
Compare Recomm Co Ltd to

Fundamental Analysis

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

Balance Sheet Decomposition
Recomm Co Ltd

Current Assets 8.3B
Cash & Short-Term Investments 2.8B
Receivables 2.6B
Other Current Assets 2.9B
Non-Current Assets 4.4B
Long-Term Investments 604.2m
PP&E 1.1B
Intangibles 2.6B
Other Non-Current Assets 136.6m
Current Liabilities 5.4B
Accounts Payable 1.4B
Other Current Liabilities 4B
Non-Current Liabilities 2.3B
Long-Term Debt 1.6B
Other Non-Current Liabilities 716.8m
Efficiency

Free Cash Flow Analysis
Recomm Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Recomm Co Ltd

Revenue
13.4B JPY
Cost of Revenue
-10.2B JPY
Gross Profit
3.2B JPY
Operating Expenses
-2.8B JPY
Operating Income
403.7m JPY
Other Expenses
-209.9m JPY
Net Income
193.8m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Recomm Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Net Margin
Declining Operating Margin
43/100
Profitability
Score

Recomm Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Recomm Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
50/100
Solvency
Score

Recomm Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Recomm Co Ltd

There are no price targets for Recomm Co Ltd.
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 Recomm Co Ltd 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 Recomm Co Ltd stock?

The intrinsic value of one Recomm Co Ltd stock under the Base Case scenario is 114.23 JPY.

Is Recomm Co Ltd stock undervalued or overvalued?

Compared to the current market price of 82 JPY, Recomm Co Ltd is Undervalued by 28%.

Back to Top