User Local Inc
TSE:3984
Intrinsic Value
User Local, Inc. engages in data technology and cloud business. [ Read More ]
The intrinsic value of one User Local Inc stock under the Base Case scenario is 1 737.91 JPY. Compared to the current market price of 2 056 JPY, User Local Inc is Overvalued by 15%.
Valuation Backtest
User Local Inc
Run backtest to discover the historical profit from buying and selling User Local 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
User Local Inc
Current Assets | 7.3B |
Cash & Short-Term Investments | 7B |
Receivables | 229.6m |
Other Current Assets | 163.6m |
Non-Current Assets | 389.1m |
PP&E | 43.3m |
Other Non-Current Assets | 345.8m |
Current Liabilities | 832.9m |
Other Current Liabilities | 832.9m |
Earnings Waterfall
User Local Inc
Revenue
|
3.6B
JPY
|
Cost of Revenue
|
-281.5m
JPY
|
Gross Profit
|
3.3B
JPY
|
Operating Expenses
|
-1.9B
JPY
|
Operating Income
|
1.5B
JPY
|
Other Expenses
|
-370.9m
JPY
|
Net Income
|
1.1B
JPY
|
Free Cash Flow Analysis
User Local Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
User Local Inc's profitability score is 76/100. The higher the profitability score, the more profitable the company is.
Score
User Local Inc's profitability score is 76/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
User Local Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
User Local 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
User Local Inc
According to Wall Street analysts, the average 1-year price target for User Local Inc is 3 060 JPY with a low forecast of 3 030 JPY and a high forecast of 3 150 JPY.
Shareholder Return
Price
User Local Inc
Average Annual Return | 8.55% |
Standard Deviation of Annual Returns | 38.47% |
Max Drawdown | -61% |
Market Capitalization | 33B JPY |
Shares Outstanding | 16 106 700 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
User Local, Inc. engages in data technology and cloud business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 76 full-time employees. The company went IPO on 2017-03-30. The firm is engaged in the provision of platform for collecting, analyzing, and utilizing digital information. The company provides four kinds of services. User Insight is a Web analytics product that measures the user experience. Social Insight is a management and analysis product for companies that supports social media operations. The company provides insights based on the results of analyzing domestic social network service (SNS) user accounts, corporate accounts, post data, photos, video data, and supports their use in social marketing. Media Insight is an article content analysis product specializing in the operation of websites such as news sites. Support Chatbot is a support operation support system utilizing artificial intelligence.
Contact
IPO
Employees
Officers
The intrinsic value of one User Local Inc stock under the Base Case scenario is 1 737.91 JPY.
Compared to the current market price of 2 056 JPY, User Local Inc is Overvalued by 15%.