First Time Loading...

Plaid Inc
TSE:4165

Watchlist Manager
Plaid Inc Logo
Plaid Inc
TSE:4165
Watchlist
Price: 611 JPY -0.81% Market Closed
Updated: May 1, 2024

Intrinsic Value

PLAID, Inc. operates as a holding company with an interest in software development business. [ Read More ]

The intrinsic value of one Plaid Inc stock under the Base Case scenario is 692.16 JPY. Compared to the current market price of 611 JPY, Plaid Inc is Undervalued by 12%.

Key Points:
Intrinsic Value
Base Case
692.16 JPY
Undervaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Plaid Inc

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

Run backtest to discover the historical profit from buying and selling Plaid Inc stocks based on their intrinsic value.

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

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Plaid Inc

Provide an overview of the primary business activities
of Plaid Inc.

What unique competitive advantages
does Plaid Inc hold over its rivals?

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

Summarize the latest earnings call
of Plaid Inc.

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

Show all valuation multiples
for Plaid Inc.

Provide P/S
for Plaid Inc.

Provide P/E
for Plaid Inc.

Provide P/OCF
for Plaid Inc.

Provide P/FCFE
for Plaid Inc.

Provide P/B
for Plaid Inc.

Provide EV/S
for Plaid Inc.

Provide EV/GP
for Plaid Inc.

Provide EV/EBITDA
for Plaid Inc.

Provide EV/EBIT
for Plaid Inc.

Provide EV/OCF
for Plaid Inc.

Provide EV/FCFF
for Plaid Inc.

Provide EV/IC
for Plaid Inc.

Show me price targets
for Plaid Inc made by professional analysts.

What are the Revenue projections
for Plaid Inc?

How accurate were the past Revenue estimates
for Plaid Inc?

What are the Net Income projections
for Plaid Inc?

How accurate were the past Net Income estimates
for Plaid Inc?

What are the EPS projections
for Plaid Inc?

How accurate were the past EPS estimates
for Plaid Inc?

What are the EBIT projections
for Plaid Inc?

How accurate were the past EBIT estimates
for Plaid Inc?

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

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

Compare historical revenue growth rates
of Plaid Inc against its competitors.

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

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

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

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

Show all profitability ratios
for Plaid Inc.

Provide ROE
for Plaid Inc.

Provide ROA
for Plaid Inc.

Provide ROIC
for Plaid Inc.

Provide ROCE
for Plaid Inc.

Provide Gross Margin
for Plaid Inc.

Provide Operating Margin
for Plaid Inc.

Provide Net Margin
for Plaid Inc.

Provide FCF Margin
for Plaid Inc.

Show all solvency ratios
for Plaid Inc.

Provide D/E Ratio
for Plaid Inc.

Provide D/A Ratio
for Plaid Inc.

Provide Interest Coverage Ratio
for Plaid Inc.

Provide Altman Z-Score Ratio
for Plaid Inc.

Provide Quick Ratio
for Plaid Inc.

Provide Current Ratio
for Plaid Inc.

Provide Cash Ratio
for Plaid Inc.

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

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

What is the current Free Cash Flow
of Plaid Inc?

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

Financials

Balance Sheet Decomposition
Plaid Inc

Current Assets 5.1B
Cash & Short-Term Investments 3.6B
Receivables 1.1B
Other Current Assets 374m
Non-Current Assets 872m
Long-Term Investments 56.1m
PP&E 62.3m
Intangibles 326.3m
Other Non-Current Assets 427.3m
Current Liabilities 2.3B
Accounts Payable 9.1m
Other Current Liabilities 2.3B
Non-Current Liabilities 996.3m
Long-Term Debt 875.8m
Other Non-Current Liabilities 120.5m
Efficiency

Earnings Waterfall
Plaid Inc

Revenue
9.2B JPY
Cost of Revenue
-2.6B JPY
Gross Profit
6.7B JPY
Operating Expenses
-8.6B JPY
Operating Income
-1.9B JPY
Other Expenses
-48.3m JPY
Net Income
-2B JPY

Free Cash Flow Analysis
Plaid Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Plaid Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROIC is Increasing
Positive Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
29/100
Profitability
Score

Plaid Inc's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Plaid Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
High Altman Z-Score
Short-Term Solvency
58/100
Solvency
Score

Plaid Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Plaid Inc

Wall Street analysts forecast Plaid Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Plaid Inc is 765 JPY with a low forecast of 757.5 JPY and a high forecast of 787.5 JPY.

Lowest
Price Target
757.5 JPY
24% Upside
Average
Price Target
765 JPY
25% Upside
Highest
Price Target
787.5 JPY
29% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Plaid Inc

1M 1M
-11%
6M 6M
-2%
1Y 1Y
+9%
3Y 3Y
-86%
5Y 5Y
-83%
10Y 10Y
-83%
Annual Price Range
611
52w Low
560
52w High
928
Price Metrics
Average Annual Return -37.56%
Standard Deviation of Annual Returns 33.33%
Max Drawdown -93%
Shares Statistics
Market Capitalization 24.4B JPY
Shares Outstanding 40 152 483
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Plaid Inc Logo
Plaid Inc

Country

Japan

Industry

Technology

Market Cap

24.4B JPY

Dividend Yield

0%

Description

PLAID, Inc. operates as a holding company with an interest in software development business. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 262 full-time employees. The company went IPO on 2020-12-17. The firm is engaged in the development of the CX platform KARTE. By incorporating KARTE into websites and smartphone applications operated by businesses, businesses collect and analyze data on the behavior of users who visit those websites and smartphone applications, organize and visualize data on a user-by-user basis, and personalize communication via websites, smartphone applications, emails and chats to each user or user segments. The firm is also engaged in the operation of a media called XD to provide information on the Internet.

Contact

TOKYO-TO
Chuo-Ku
10F, Ginza Six, 6-10-1, Ginza
+815054348563.0
https://plaid.co.jp/

IPO

2020-12-17

Employees

262

Officers

CEO, Executive Officer, Head of KARTE Division & Representative Director
Mr. Kenta Kurahashi
CFO, Executive Officer & Director
Mr. Kentaro Muto
CPO, Executive Officer, Head of Lab Division & Director
Mr. Naoki Shibayama
Executive Officer, Head of Ecosystem Division & Director
Mr. Keitaro Takayanagi
Executive Officer
Yuichiro Kuwano

See Also

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

The intrinsic value of one Plaid Inc stock under the Base Case scenario is 692.16 JPY.

Is Plaid Inc stock undervalued or overvalued?

Compared to the current market price of 611 JPY, Plaid Inc is Undervalued by 12%.