First Time Loading...

Open Door Inc
TSE:3926

Watchlist Manager
Open Door Inc Logo
Open Door Inc
TSE:3926
Watchlist
Price: 711 JPY -4.31% Market Closed
Updated: Apr 20, 2024

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%.

Key Points:
Intrinsic Value
Base Case
259.88 JPY
Overvaluation 63%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Open Door Inc

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

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.

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
Open Door Inc

Provide an overview of the primary business activities
of Open Door Inc.

What unique competitive advantages
does Open Door Inc hold over its rivals?

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

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

Show all valuation multiples
for Open Door Inc.

Provide P/S
for Open Door Inc.

Provide P/E
for Open Door Inc.

Provide P/OCF
for Open Door Inc.

Provide P/FCFE
for Open Door Inc.

Provide P/B
for Open Door Inc.

Provide EV/S
for Open Door Inc.

Provide EV/GP
for Open Door Inc.

Provide EV/EBITDA
for Open Door Inc.

Provide EV/EBIT
for Open Door Inc.

Provide EV/OCF
for Open Door Inc.

Provide EV/FCFF
for Open Door Inc.

Provide EV/IC
for Open Door Inc.

Show me price targets
for Open Door Inc made by professional analysts.

What are the Revenue projections
for Open Door Inc?

How accurate were the past Revenue estimates
for Open Door Inc?

What are the Net Income projections
for Open Door Inc?

How accurate were the past Net Income estimates
for Open Door Inc?

What are the EPS projections
for Open Door Inc?

How accurate were the past EPS estimates
for Open Door Inc?

What are the EBIT projections
for Open Door Inc?

How accurate were the past EBIT estimates
for Open Door Inc?

Compare the revenue forecasts
for Open Door Inc with those of its competitors based on recent analyst estimates.

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

Compare historical revenue growth rates
of Open Door Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Open Door Inc.

Provide ROE
for Open Door Inc.

Provide ROA
for Open Door Inc.

Provide ROIC
for Open Door Inc.

Provide ROCE
for Open Door Inc.

Provide Gross Margin
for Open Door Inc.

Provide Operating Margin
for Open Door Inc.

Provide Net Margin
for Open Door Inc.

Provide FCF Margin
for Open Door Inc.

Show all solvency ratios
for Open Door Inc.

Provide D/E Ratio
for Open Door Inc.

Provide D/A Ratio
for Open Door Inc.

Provide Interest Coverage Ratio
for Open Door Inc.

Provide Altman Z-Score Ratio
for Open Door Inc.

Provide Quick Ratio
for Open Door Inc.

Provide Current Ratio
for Open Door Inc.

Provide Cash Ratio
for Open Door Inc.

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

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

What is the current Free Cash Flow
of Open Door Inc?

Financials

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
Efficiency

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

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

Open Door Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROIC is Increasing
Positive Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
37/100
Profitability
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.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
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

Wall Street analysts forecast Open Door Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Open Door Inc is 4 100 JPY .

Lowest
Price Target
Not Available
Average
Price Target
4 100 JPY
477% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Open Door Inc

1M 1M
-11%
6M 6M
-7%
1Y 1Y
-53%
3Y 3Y
-61%
5Y 5Y
-77%
10Y 10Y
-17%
Annual Price Range
711
52w Low
679
52w High
1 532
Price Metrics
Average Annual Return -8.05%
Standard Deviation of Annual Returns 34.42%
Max Drawdown -80%
Shares Statistics
Market Capitalization 22.1B JPY
Shares Outstanding 31 013 600
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Open Door Inc Logo
Open Door Inc

Country

Japan

Industry

Hotels, Restaurants & Leisure

Market Cap

22.1B JPY

Dividend Yield

0%

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

TOKYO-TO
Minato-ku
6F, Akasaka Tameike Tower, 2-17-7, Akasaka
+81335868707.0
https://www.opendoor.co.jp/

IPO

2015-12-17

Employees

195

Officers

President & Chairman
Daisuke Sekine
GM of Administration Headquarters & Director
Mr. Hideaki Suzuki
GM of Business Headquarters & Director
Masaharu Nakano

See Also

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

The intrinsic value of one Open Door Inc stock under the Base Case scenario is 259.88 JPY.

Is Open Door Inc stock undervalued or overvalued?

Compared to the current market price of 711 JPY, Open Door Inc is Overvalued by 63%.