Mynet Inc
TSE:3928

Watchlist Manager
Mynet Inc Logo
Mynet Inc
TSE:3928
Watchlist
Price: 302 JPY 0.33% Market Closed
Market Cap: 2.6B JPY

Intrinsic Value

The intrinsic value of one Mynet Inc stock under the Base Case scenario is 471.53 JPY. Compared to the current market price of 302 JPY, Mynet Inc is Undervalued by 36%.

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

Intrinsic Value
471.53 JPY
Undervaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Mynet Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about Mynet 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 Mynet Inc valued this way?

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

Explain Valuation
Compare Mynet Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Mynet Inc

Current Assets 3.3B
Cash & Short-Term Investments 2.1B
Receivables 970.6m
Other Current Assets 226.7m
Non-Current Assets 1.1B
Long-Term Investments 211.5m
PP&E 16.5m
Intangibles 573.9m
Other Non-Current Assets 278.2m
Current Liabilities 1.8B
Accounts Payable 176.8m
Accrued Liabilities 31.3m
Short-Term Debt 50.2m
Other Current Liabilities 1.5B
Non-Current Liabilities 1B
Long-Term Debt 857.8m
Other Non-Current Liabilities 152.6m
Efficiency

Free Cash Flow Analysis
Mynet Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Mynet Inc

Revenue
7.8B JPY
Cost of Revenue
-4.4B JPY
Gross Profit
3.4B JPY
Operating Expenses
-3.2B JPY
Operating Income
234.3m JPY
Other Expenses
-110.1m JPY
Net Income
124.2m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Mynet Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Healthy Gross Margin
Positive 3Y Average ROIC
50/100
Profitability
Score

Mynet Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Mynet Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Short-Term Solvency
Long-Term Solvency
56/100
Solvency
Score

Mynet Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Mynet Inc

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

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Mynet 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
Lowest
Average
Highest
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 Mynet Inc stock?

The intrinsic value of one Mynet Inc stock under the Base Case scenario is 471.53 JPY.

Is Mynet Inc stock undervalued or overvalued?

Compared to the current market price of 302 JPY, Mynet Inc is Undervalued by 36%.

Back to Top