BrainPad Inc
TSE:3655
Intrinsic Value
BrainPad, Inc. provides application service provider services (ASP) and analysis outsourcing. [ Read More ]
The intrinsic value of one BrainPad Inc stock under the Base Case scenario is 1 115.88 JPY. Compared to the current market price of 1 217 JPY, BrainPad Inc is Overvalued by 8%.
Valuation Backtest
BrainPad Inc
Run backtest to discover the historical profit from buying and selling BrainPad Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
BrainPad Inc
Current Assets | 4.3B |
Cash & Short-Term Investments | 2.7B |
Receivables | 1.2B |
Other Current Assets | 402.6m |
Non-Current Assets | 2.5B |
PP&E | 489.8m |
Intangibles | 883m |
Other Non-Current Assets | 1.1B |
Current Liabilities | 1.3B |
Accounts Payable | 119.6m |
Accrued Liabilities | 414.7m |
Other Current Liabilities | 815.4m |
Non-Current Liabilities | 223.4m |
Other Non-Current Liabilities | 223.4m |
Earnings Waterfall
BrainPad Inc
Revenue
|
10.2B
JPY
|
Cost of Revenue
|
-6B
JPY
|
Gross Profit
|
4.2B
JPY
|
Operating Expenses
|
-3.3B
JPY
|
Operating Income
|
869.4m
JPY
|
Other Expenses
|
-266.4m
JPY
|
Net Income
|
603m
JPY
|
Free Cash Flow Analysis
BrainPad Inc
Profitability Score
Profitability Due Diligence
BrainPad Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
BrainPad Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
BrainPad Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
BrainPad Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
BrainPad Inc
According to Wall Street analysts, the average 1-year price target for BrainPad Inc is 1 900 JPY .
Shareholder Return
Price
BrainPad Inc
Average Annual Return | -20.76% |
Standard Deviation of Annual Returns | 20.41% |
Max Drawdown | -80% |
Market Capitalization | 26.3B JPY |
Shares Outstanding | 21 580 241 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
BrainPad, Inc. provides application service provider services (ASP) and analysis outsourcing. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 429 full-time employees. The company went IPO on 2011-09-22. The firm operates its business through three segments. The Analytics segment is engaged in the provision of data analysis services and optimization operations for companies aiming to support clients’ activities. The Solutions segment is engaged in the selection and provision of software products necessary for policy execution based on data accumulation, analysis and analysis results, and system development and operation. The Marketing Platform segment develops its own proprietary software from the data analysis algorithm mainly in the digital marketing field and provides products centered on Software as a Service (SaaS) type services, and maintenance service.
Contact
IPO
Employees
Officers
The intrinsic value of one BrainPad Inc stock under the Base Case scenario is 1 115.88 JPY.
Compared to the current market price of 1 217 JPY, BrainPad Inc is Overvalued by 8%.