Open Door Inc
TSE:3926
Intrinsic Value
Open Door, Inc. engages in the management and operation of the travel comparison sites. [ Read More ]
The intrinsic value of one Open Door Inc stock under the Base Case scenario is 259.88 JPY. Compared to the current market price of 711 JPY, Open Door Inc is Overvalued by 63%.
Valuation Backtest
Open Door Inc
Run backtest to discover the historical profit from buying and selling Open Door 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
Open Door Inc
Current Assets | 3.5B |
Cash & Short-Term Investments | 3B |
Receivables | 318.1m |
Other Current Assets | 251.7m |
Non-Current Assets | 2.8B |
Long-Term Investments | 2.4B |
PP&E | 67.3m |
Intangibles | 1.8m |
Other Non-Current Assets | 310m |
Current Liabilities | 434.4m |
Accounts Payable | 95.5m |
Accrued Liabilities | 11.5m |
Other Current Liabilities | 327.4m |
Non-Current Liabilities | 319m |
Other Non-Current Liabilities | 319m |
Earnings Waterfall
Open Door Inc
Revenue
|
2.5B
JPY
|
Cost of Revenue
|
-894.5m
JPY
|
Gross Profit
|
1.6B
JPY
|
Operating Expenses
|
-1.5B
JPY
|
Operating Income
|
136.2m
JPY
|
Other Expenses
|
-72.7m
JPY
|
Net Income
|
63.5m
JPY
|
Free Cash Flow Analysis
Open Door Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Open Door Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Score
Open Door Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Open Door Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Open Door Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Open Door Inc
According to Wall Street analysts, the average 1-year price target for Open Door Inc is 4 100 JPY .
Shareholder Return
Price
Open Door Inc
Average Annual Return | -8.05% |
Standard Deviation of Annual Returns | 34.42% |
Max Drawdown | -80% |
Market Capitalization | 22.1B JPY |
Shares Outstanding | 31 013 600 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Open Door, Inc. engages in the management and operation of the travel comparison sites. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 195 full-time employees. The company went IPO on 2015-12-17. The firm is engaged in the operation of travel products comparison Website TRAVELKO which provides online search, comparison, reservation, inquiry services of package tours, hotels, airline tickets and other travel products for users. The firm is also engaged in the operation of the hotel reservation Website Hoterea for individual customers and the airline tickets reservation Website Traverea, as well as the sale of travel products for corporate customers.
Contact
IPO
Employees
Officers
The intrinsic value of one Open Door Inc stock under the Base Case scenario is 259.88 JPY.
Compared to the current market price of 711 JPY, Open Door Inc is Overvalued by 63%.