First Time Loading...

Voltage Inc
TSE:3639

Watchlist Manager
Voltage Inc Logo
Voltage Inc
TSE:3639
Watchlist
Price: 254 JPY -1.55% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

3639 doesn't have a meaningful market cap.

Voltage, Inc. engages in the planning, production, development and implementation of mobile content. [ Read More ]

The intrinsic value of one Voltage Inc stock under the Base Case scenario is 188.97 JPY. Compared to the current market price of 254 JPY, Voltage Inc is Overvalued by 26%.

Key Points:
Intrinsic Value
Base Case
188.97 JPY
Overvaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Voltage Inc

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

Run backtest to discover the historical profit from buying and selling Voltage Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Voltage Inc

Provide an overview of the primary business activities
of Voltage Inc.

What unique competitive advantages
does Voltage Inc hold over its rivals?

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

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

Show all valuation multiples
for Voltage Inc.

Provide P/S
for Voltage Inc.

Provide P/E
for Voltage Inc.

Provide P/OCF
for Voltage Inc.

Provide P/FCFE
for Voltage Inc.

Provide P/B
for Voltage Inc.

Provide EV/S
for Voltage Inc.

Provide EV/GP
for Voltage Inc.

Provide EV/EBITDA
for Voltage Inc.

Provide EV/EBIT
for Voltage Inc.

Provide EV/OCF
for Voltage Inc.

Provide EV/FCFF
for Voltage Inc.

Provide EV/IC
for Voltage Inc.

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

Compare historical revenue growth rates
of Voltage Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Voltage Inc.

Provide ROE
for Voltage Inc.

Provide ROA
for Voltage Inc.

Provide ROIC
for Voltage Inc.

Provide ROCE
for Voltage Inc.

Provide Gross Margin
for Voltage Inc.

Provide Operating Margin
for Voltage Inc.

Provide Net Margin
for Voltage Inc.

Provide FCF Margin
for Voltage Inc.

Show all solvency ratios
for Voltage Inc.

Provide D/E Ratio
for Voltage Inc.

Provide D/A Ratio
for Voltage Inc.

Provide Interest Coverage Ratio
for Voltage Inc.

Provide Altman Z-Score Ratio
for Voltage Inc.

Provide Quick Ratio
for Voltage Inc.

Provide Current Ratio
for Voltage Inc.

Provide Cash Ratio
for Voltage Inc.

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

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

What is the current Free Cash Flow
of Voltage Inc?

Financials

Balance Sheet Decomposition
Voltage Inc

Current Assets 1.9B
Cash & Short-Term Investments 1.2B
Receivables 433m
Other Current Assets 206.6m
Non-Current Assets 968.7m
Long-Term Investments 522m
PP&E 12.4m
Intangibles 60.5m
Other Non-Current Assets 373.8m
Current Liabilities 643.8m
Accounts Payable 95.9m
Accrued Liabilities 243m
Other Current Liabilities 304.9m
Non-Current Liabilities 132.8m
Long-Term Debt 103.7m
Other Non-Current Liabilities 29.1m
Efficiency

Earnings Waterfall
Voltage Inc

Revenue
3.8B JPY
Cost of Revenue
-1.8B JPY
Gross Profit
2B JPY
Operating Expenses
-2.2B JPY
Operating Income
-139.8m JPY
Other Expenses
19.8m JPY
Net Income
-119.9m JPY

Free Cash Flow Analysis
Voltage Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Voltage Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Declining ROE
Negative 1-Year Revenue Growth
31/100
Profitability
Score

Voltage Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Voltage Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
61/100
Solvency
Score

Voltage Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Voltage Inc

There are no price targets for Voltage Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Voltage Inc

1M 1M
-3%
6M 6M
-3%
1Y 1Y
-18%
3Y 3Y
-60%
5Y 5Y
-52%
10Y 10Y
-83%
Annual Price Range
254
52w Low
241
52w High
354
Price Metrics
Average Annual Return -9.45%
Standard Deviation of Annual Returns 27.69%
Max Drawdown -69%
Shares Statistics
Market Capitalization 1.6B JPY
Shares Outstanding 6 422 100
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Voltage Inc Logo
Voltage Inc

Country

Japan

Industry

Media

Market Cap

1.6B JPY

Dividend Yield

0%

Description

Voltage, Inc. engages in the planning, production, development and implementation of mobile content. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 238 full-time employees. The company went IPO on 2010-06-11. The Mobile Content business is engaged in planning, manufacturing and sales of video software, audio software, internet content, computer software, book, magazine, television program and radio program. The company is also engaged in planning, manufacturing, purchase, sales and copyright management of music software.

Contact

TOKYO-TO
Shibuya-Ku
28F, Ebisu Garden Place Tower, 4-20-3, Ebisu
+81354758149.0
https://www.voltage.co.jp/

IPO

2010-06-11

Employees

238

Officers

Founder, CEO & Representative Director
Mr. Yuzi Tsutani
Founder & COO
Ms. Nanako Higashi
Executive Director
Keita Kato
Corporate Officer
Maki Horii

See Also

Discover More
What is the Intrinsic Value of one Voltage Inc stock?

The intrinsic value of one Voltage Inc stock under the Base Case scenario is 188.97 JPY.

Is Voltage Inc stock undervalued or overvalued?

Compared to the current market price of 254 JPY, Voltage Inc is Overvalued by 26%.