Intrinsic Value

The intrinsic value of Needs Well Inc (3992) under the Base Case is 456.15 JPY per share. Compared with the current market price of 439 JPY, the stock appears Undervalued by 4% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 8% a year over the next five years, below its five-year pace of 13%. If revenue grew at its five-year pace of 13%, the estimate would be about ¥579.

Do our valuations actually work? See backtest results .

Intrinsic Value
¥456.15
Undervaluation 4%
Intrinsic Value
Price ¥439

Needs Well Inc is more expensive than usual. Still undervalued, but the discount was larger on 84% of days in the past 5 years.

Monitor Needs Well Inc
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value ¥364.92
Get notified when the price drops into your buy zone
Intrinsic Value ¥456.15
Current Price ¥439
Margin of Safety 20% ¥364.92
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to Needs Well Inc

Fundamental Analysis

What Needs Well Does

Technology Information Technology

Needs Well Inc. is a Japanese IT services company that mainly supplies engineers and development support to other businesses. It helps clients build and maintain software, enterprise systems, and embedded technology used in products and equipment. In plain terms, it sells technical labor and project support, not consumer-facing software.

Headquarters
Japan JP
Employees
597
IPO date
Sep 20, 2017
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Needs Well Inc

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one Needs Well Inc stock?

The intrinsic value for Needs Well Inc (3992) under the Base Case is 456.15 JPY.

Is Needs Well Inc stock undervalued or overvalued?

Compared with the current market price of 439 JPY, the stock appears Undervalued by 4% .

Back to Top