Brains Technology Inc
TSE:4075

Watchlist Manager
Brains Technology Inc Logo
Brains Technology Inc
TSE:4075
Watchlist
Price: 811 JPY -0.37%
Market Cap: 4.8B JPY

Intrinsic Value

The intrinsic value of one Brains Technology Inc stock under the Base Case scenario is 565.8 JPY. Compared to the current market price of 811 JPY, Brains Technology Inc is Overvalued by 30%.

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

Intrinsic Value
565.8 JPY
Overvaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Brains Technology Inc

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

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

Explain Valuation
Compare Brains Technology Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Brains Technology Inc

Current Assets 1.6B
Cash & Short-Term Investments 1.5B
Receivables 85m
Other Current Assets 18.2m
Non-Current Assets 396.3m
PP&E 10.6m
Intangibles 311.1m
Other Non-Current Assets 74.7m
Current Liabilities 277.8m
Accounts Payable 13.6m
Accrued Liabilities 23.6m
Other Current Liabilities 240.6m
Non-Current Liabilities 70.3m
Other Non-Current Liabilities 70.3m
Efficiency

Free Cash Flow Analysis
Brains Technology Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Brains Technology Inc

Revenue
1.3B JPY
Cost of Revenue
-506.3m JPY
Gross Profit
802.6m JPY
Operating Expenses
-601.3m JPY
Operating Income
201.3m JPY
Other Expenses
-41m JPY
Net Income
160.3m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Brains Technology Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional ROIC
Positive 3Y Average ROIC
Exceptional Gross Margin
Strong 3Y Average Gross Margin
56/100
Profitability
Score

Brains Technology Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Brains Technology Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
93/100
Solvency
Score

Brains Technology Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Brains Technology Inc

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

Dividends

Brains Technology Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Brains Technology 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
No dividends
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 Brains Technology Inc stock?

The intrinsic value of one Brains Technology Inc stock under the Base Case scenario is 565.8 JPY.

Is Brains Technology Inc stock undervalued or overvalued?

Compared to the current market price of 811 JPY, Brains Technology Inc is Overvalued by 30%.

Back to Top