CrowdWorks Inc
TSE:3900
Intrinsic Value
CrowdWorks, Inc. engages in the provision of crowd sourcing solutions. [ Read More ]
The intrinsic value of one CrowdWorks Inc stock under the Base Case scenario is 1 886.86 JPY. Compared to the current market price of 1 317 JPY, CrowdWorks Inc is Undervalued by 30%.
Valuation Backtest
CrowdWorks Inc
Run backtest to discover the historical profit from buying and selling CrowdWorks 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
CrowdWorks Inc
Current Assets | 8.6B |
Cash & Short-Term Investments | 6.1B |
Receivables | 2.3B |
Other Current Assets | 251.3m |
Non-Current Assets | 2B |
PP&E | 57.5m |
Intangibles | 1.5B |
Other Non-Current Assets | 503.5m |
Current Liabilities | 4.1B |
Other Current Liabilities | 4.1B |
Non-Current Liabilities | 431.8m |
Long-Term Debt | 245.1m |
Other Non-Current Liabilities | 186.7m |
Earnings Waterfall
CrowdWorks Inc
Revenue
|
14.3B
JPY
|
Cost of Revenue
|
-7.7B
JPY
|
Gross Profit
|
6.6B
JPY
|
Operating Expenses
|
-5.3B
JPY
|
Operating Income
|
1.3B
JPY
|
Other Expenses
|
-113.4m
JPY
|
Net Income
|
1.2B
JPY
|
Free Cash Flow Analysis
CrowdWorks Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
CrowdWorks Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Score
CrowdWorks Inc's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CrowdWorks Inc's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
CrowdWorks Inc's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CrowdWorks Inc
According to Wall Street analysts, the average 1-year price target for CrowdWorks Inc is 2 450 JPY .
Shareholder Return
Price
CrowdWorks Inc
Average Annual Return | 2.46% |
Standard Deviation of Annual Returns | 34.94% |
Max Drawdown | -68% |
Market Capitalization | 20.5B JPY |
Shares Outstanding | 15 651 200 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
CrowdWorks, Inc. engages in the provision of crowd sourcing solutions. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 189 full-time employees. The company went IPO on 2014-12-12. The firm operates through five business segments. The Direct Matching segment is engaged in the operation of crowdsourcing platform CrowdWorks for directly matching companies and individuals on the Internet. The Agent Matching segment is engaged in the provision of Crowdtech service and other crowdsourcing services for matching companies and individuals through dedicated staffs. The Business Solution segment is engaged in the provision of systems contract development service and other products and services at the request of companies. The FinTech segment is engaged in the development and provision of financial services for individuals, including ficle service that guarantees payment of individual rewards, and Wallet app that can use the rewards earned for consumption. The Investment Development segment is engaged in the minor investment and development of venture companies.
Contact
IPO
Employees
Officers
The intrinsic value of one CrowdWorks Inc stock under the Base Case scenario is 1 886.86 JPY.
Compared to the current market price of 1 317 JPY, CrowdWorks Inc is Undervalued by 30%.