First Time Loading...
K

Kokopelli Inc
TSE:4167

Watchlist Manager
Kokopelli Inc
TSE:4167
Watchlist
Price: 346 JPY -4.16% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Kokopelli, Inc. engages in the provision of syntactically awesome style sheets (SaaS)-style management support to financial institutions. [ Read More ]

The intrinsic value of one Kokopelli Inc stock under the Base Case scenario is 775.36 JPY. Compared to the current market price of 346 JPY, Kokopelli Inc is Undervalued by 55%.

Key Points:
Intrinsic Value
Base Case
775.36 JPY
Undervaluation 55%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Kokopelli Inc

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

Run backtest to discover the historical profit from buying and selling Kokopelli 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
Kokopelli Inc

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

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

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

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

Show all valuation multiples
for Kokopelli Inc.

Provide P/S
for Kokopelli Inc.

Provide P/E
for Kokopelli Inc.

Provide P/OCF
for Kokopelli Inc.

Provide P/FCFE
for Kokopelli Inc.

Provide P/B
for Kokopelli Inc.

Provide EV/S
for Kokopelli Inc.

Provide EV/GP
for Kokopelli Inc.

Provide EV/EBITDA
for Kokopelli Inc.

Provide EV/EBIT
for Kokopelli Inc.

Provide EV/OCF
for Kokopelli Inc.

Provide EV/FCFF
for Kokopelli Inc.

Provide EV/IC
for Kokopelli Inc.

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

What are the Revenue projections
for Kokopelli Inc?

How accurate were the past Revenue estimates
for Kokopelli Inc?

What are the Net Income projections
for Kokopelli Inc?

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

What are the EPS projections
for Kokopelli Inc?

How accurate were the past EPS estimates
for Kokopelli Inc?

What are the EBIT projections
for Kokopelli Inc?

How accurate were the past EBIT estimates
for Kokopelli Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for Kokopelli Inc.

Provide ROE
for Kokopelli Inc.

Provide ROA
for Kokopelli Inc.

Provide ROIC
for Kokopelli Inc.

Provide ROCE
for Kokopelli Inc.

Provide Gross Margin
for Kokopelli Inc.

Provide Operating Margin
for Kokopelli Inc.

Provide Net Margin
for Kokopelli Inc.

Provide FCF Margin
for Kokopelli Inc.

Show all solvency ratios
for Kokopelli Inc.

Provide D/E Ratio
for Kokopelli Inc.

Provide D/A Ratio
for Kokopelli Inc.

Provide Interest Coverage Ratio
for Kokopelli Inc.

Provide Altman Z-Score Ratio
for Kokopelli Inc.

Provide Quick Ratio
for Kokopelli Inc.

Provide Current Ratio
for Kokopelli Inc.

Provide Cash Ratio
for Kokopelli Inc.

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

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

What is the current Free Cash Flow
of Kokopelli Inc?

Financials

Balance Sheet Decomposition
Kokopelli Inc

Current Assets 1.5B
Cash & Short-Term Investments 1.3B
Receivables 140.1m
Other Current Assets 69m
Non-Current Assets 712.9m
PP&E 94.6m
Intangibles 532.8m
Other Non-Current Assets 85.4m
Current Liabilities 279m
Accrued Liabilities 90m
Other Current Liabilities 189m
Non-Current Liabilities 172.3m
Long-Term Debt 156.6m
Other Non-Current Liabilities 15.7m
Efficiency

Earnings Waterfall
Kokopelli Inc

Revenue
1.8B JPY
Cost of Revenue
-809.7m JPY
Gross Profit
969.7m JPY
Operating Expenses
-970.4m JPY
Operating Income
-727k JPY
Other Expenses
-19.5m JPY
Net Income
-20.2m JPY

Free Cash Flow Analysis
Kokopelli Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kokopelli Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Negative Operating Income
Positive 3-Year Average ROE
57/100
Profitability
Score

Kokopelli Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kokopelli Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
73/100
Solvency
Score

Kokopelli Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Kokopelli Inc

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

According to Wall Street analysts, the average 1-year price target for Kokopelli Inc is 900 JPY .

Lowest
Price Target
Not Available
Average
Price Target
900 JPY
160% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Kokopelli Inc

1M 1M
-12%
6M 6M
-9%
1Y 1Y
-46%
3Y 3Y
-94%
5Y 5Y
-92%
10Y 10Y
-92%
Annual Price Range
346
52w Low
304
52w High
639
Price Metrics
Average Annual Return -14.87%
Standard Deviation of Annual Returns 101.52%
Max Drawdown -97%
Shares Statistics
Market Capitalization 2.7B JPY
Shares Outstanding 7 836 060
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kokopelli Inc

Country

Japan

Industry

Technology

Market Cap

2.7B JPY

Dividend Yield

0%

Description

Kokopelli, Inc. engages in the provision of syntactically awesome style sheets (SaaS)-style management support to financial institutions. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 64 full-time employees. The company went IPO on 2020-12-18. The firm is engaged in the provision of services include the management support platform Big Advance for small and medium-sized enterprises, the AI module FAI, and information technology (IT) support services. The Big Advance platform provides problem solving and growth support services for small and medium-sized enterprises. The FAI is a general term for AI modules that extract meaning and validity from big data and analyze and predict optimal results, including company evaluation module, loan judgment module, fund needs prediction module, management intelligence module and recommendation module. The IT support services provide tax accountant and advisor management tools, and homepages for profession offices.

Contact

TOKYO-TO
Chiyoda-ku
11F, Kioicho Bldg., 3-12, Kioi-cho
+81362614091
https://www.kokopelli-inc.com/

IPO

2020-12-18

Employees

64

Officers

CEO & Representative Director
Mr. Shigeru Kondo

See Also

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

The intrinsic value of one Kokopelli Inc stock under the Base Case scenario is 775.36 JPY.

Is Kokopelli Inc stock undervalued or overvalued?

Compared to the current market price of 346 JPY, Kokopelli Inc is Undervalued by 55%.