User Local Inc Intrinsic Valuation and Fundamental Analysis - User Local Inc - Alpha Spread

User Local Inc
TSE:3984

Watchlist Manager
User Local Inc Logo
User Local Inc
TSE:3984
Watchlist
Price: 1 933 JPY 3.26% Market Closed
Market Cap: 31.1B JPY
Have any thoughts about
User Local Inc?
Write Note

Intrinsic Value

The intrinsic value of one User Local Inc stock under the Base Case scenario is 1 919.65 JPY. Compared to the current market price of 1 933 JPY, User Local Inc is Overvalued by 1%.

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

Intrinsic Value
1 919.65 JPY
Overvaluation 1%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
User Local Inc

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

Run backtest to discover the historical profit from buying and selling User Local Inc based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about User Local Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about User Local Inc

Provide an overview of the primary business activities
of User Local Inc.

What unique competitive advantages
does User Local Inc hold over its rivals?

What risks and challenges
does User Local Inc face in the near future?

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

Show all valuation multiples
for User Local Inc.

Provide P/S
for User Local Inc.

Provide P/E
for User Local Inc.

Provide P/OCF
for User Local Inc.

Provide P/FCFE
for User Local Inc.

Provide P/B
for User Local Inc.

Provide EV/S
for User Local Inc.

Provide EV/GP
for User Local Inc.

Provide EV/EBITDA
for User Local Inc.

Provide EV/EBIT
for User Local Inc.

Provide EV/OCF
for User Local Inc.

Provide EV/FCFF
for User Local Inc.

Provide EV/IC
for User Local Inc.

Show me price targets
for User Local Inc made by professional analysts.

What are the Revenue projections
for User Local Inc?

How accurate were the past Revenue estimates
for User Local Inc?

What are the Net Income projections
for User Local Inc?

How accurate were the past Net Income estimates
for User Local Inc?

What are the EPS projections
for User Local Inc?

How accurate were the past EPS estimates
for User Local Inc?

What are the EBIT projections
for User Local Inc?

How accurate were the past EBIT estimates
for User Local Inc?

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

Compare the intrinsic valuations
of User Local Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of User Local Inc against its competitors.

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

Compare the P/E ratios
of User Local Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing User Local Inc with its peers.

Analyze the financial leverage
of User Local Inc compared to its main competitors.

Show all profitability ratios
for User Local Inc.

Provide ROE
for User Local Inc.

Provide ROA
for User Local Inc.

Provide ROIC
for User Local Inc.

Provide ROCE
for User Local Inc.

Provide Gross Margin
for User Local Inc.

Provide Operating Margin
for User Local Inc.

Provide Net Margin
for User Local Inc.

Provide FCF Margin
for User Local Inc.

Show all solvency ratios
for User Local Inc.

Provide D/E Ratio
for User Local Inc.

Provide D/A Ratio
for User Local Inc.

Provide Interest Coverage Ratio
for User Local Inc.

Provide Altman Z-Score Ratio
for User Local Inc.

Provide Quick Ratio
for User Local Inc.

Provide Current Ratio
for User Local Inc.

Provide Cash Ratio
for User Local Inc.

What is the historical Revenue growth
over the last 5 years for User Local Inc?

What is the historical Net Income growth
over the last 5 years for User Local Inc?

What is the current Free Cash Flow
of User Local Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for User Local Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
User Local Inc

Current Assets 8.2B
Cash & Short-Term Investments 7.7B
Receivables 250m
Other Current Assets 283.5m
Non-Current Assets 625.1m
PP&E 40.2m
Other Non-Current Assets 584.9m
Current Liabilities 1.1B
Accrued Liabilities 89.5m
Other Current Liabilities 1B
Efficiency

Earnings Waterfall
User Local Inc

Revenue
3.9B JPY
Cost of Revenue
-339.1m JPY
Gross Profit
3.6B JPY
Operating Expenses
-1.8B JPY
Operating Income
1.7B JPY
Other Expenses
-542.5m JPY
Net Income
1.2B JPY

Free Cash Flow Analysis
User Local Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

User Local Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
77/100
Profitability
Score

User Local Inc's profitability score is 77/100. 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.

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

There are no price targets for User Local Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for User Local Inc?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for User Local 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
Want to learn more about User Local Inc dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
User Local Inc

1M 1M
+9%
6M 6M
-25%
1Y 1Y
+5%
3Y 3Y
-4%
5Y 5Y
-1%
10Y 10Y
-38%
Annual Price Range
1 933
52w Low
1 380
52w High
2 741
Price Metrics
Average Annual Return -8.35%
Standard Deviation of Annual Returns 21.87%
Max Drawdown -61%
Shares Statistics
Market Capitalization 31.2B JPY
Shares Outstanding 16 113 100
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

User Local Inc Logo
User Local Inc

Country

Japan

Industry

Technology

Market Cap

31.2B JPY

Dividend Yield

0.41%

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

TOKYO-TO
Minato-ku
5F, Shiba 520 Bldg., 5-20-6, Shiba
www.userlocal.jp

IPO

2017-03-30

Employees

76

Officers

See Also

Discover More
What is the Intrinsic Value of one User Local Inc stock?

The intrinsic value of one User Local Inc stock under the Base Case scenario is 1 919.65 JPY.

Is User Local Inc stock undervalued or overvalued?

Compared to the current market price of 1 933 JPY, User Local Inc is Overvalued by 1%.

Back to Top