Change Inc
TSE:3962

Watchlist Manager
Change Inc Logo
Change Inc
TSE:3962
Watchlist
Price: 990 JPY -0.5% Market Closed
Market Cap: 73.1B JPY

Intrinsic Value

The intrinsic value of one Change Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 990 JPY, Change Inc is hidden .

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

Change Inc Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Change Inc

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

Change Inc looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if Change Inc is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

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

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

Explain Valuation
Compare Change Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Change Inc

Current Assets 62.5B
Cash & Short-Term Investments 25.9B
Receivables 35.2B
Other Current Assets 1.5B
Non-Current Assets 58.1B
Long-Term Investments 15.1B
PP&E 2.5B
Intangibles 38.4B
Other Non-Current Assets 2.1B
Current Liabilities 41.2B
Accounts Payable 29.8B
Other Current Liabilities 11.3B
Non-Current Liabilities 37.4B
Long-Term Debt 25.1B
Other Non-Current Liabilities 12.3B
Efficiency

Free Cash Flow Analysis
Change Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Change Inc

Revenue
52.1B JPY
Cost of Revenue
-22.4B JPY
Gross Profit
29.7B JPY
Operating Expenses
-17.7B JPY
Operating Income
12B JPY
Other Expenses
-5B JPY
Net Income
7B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Change Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Exceptional Gross Margin
Healthy Operating Margin
Strong 3Y Average Gross Margin
hidden
Profitability
Score

Change Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Change Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
hidden
Solvency
Score

Change Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Change Inc

There are no price targets for Change 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
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 Change Inc is hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Change Inc stock?

The intrinsic value of one Change Inc stock under the Base Case scenario is hidden JPY.

Is Change Inc stock undervalued or overvalued?

Compared to the current market price of 990 JPY, Change Inc is hidden .

Back to Top