Open Door Inc
TSE:3926

Watchlist Manager
Open Door Inc Logo
Open Door Inc
TSE:3926
Watchlist
Price: 319 JPY -1.85%
Market Cap: 10B JPY

Intrinsic Value

The intrinsic value of one Open Door Inc stock under the Base Case scenario is 179.81 JPY. Compared to the current market price of 319 JPY, Open Door Inc is Overvalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
179.81 JPY
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Open Door Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Open Door Inc?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Open Door Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Open Door Inc.

Explain Valuation
Compare Open Door Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Open Door Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Open Door Inc

Current Assets 2.8B
Cash & Short-Term Investments 2.1B
Receivables 557.6m
Other Current Assets 132.4m
Non-Current Assets 1.8B
Long-Term Investments 1.4B
PP&E 48.5m
Intangibles 8.9m
Other Non-Current Assets 360m
Current Liabilities 528.6m
Accounts Payable 175.3m
Accrued Liabilities 2.5m
Other Current Liabilities 350.8m
Non-Current Liabilities 42.6m
Other Non-Current Liabilities 42.6m
Efficiency

Free Cash Flow Analysis
Open Door Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Open Door Inc

Revenue
2.4B JPY
Cost of Revenue
-967.7m JPY
Gross Profit
1.4B JPY
Operating Expenses
-1.6B JPY
Operating Income
-174.7m JPY
Other Expenses
-43.2m JPY
Net Income
-217.9m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Open Door Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
Net Margin is Increasing
36/100
Profitability
Score

Open Door Inc's profitability score is 36/100. 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

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

Dividends

Open Door Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Open Door Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
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 179.81 JPY.

Is Open Door Inc stock undervalued or overvalued?

Compared to the current market price of 319 JPY, Open Door Inc is Overvalued by 44%.

Back to Top