Kokopelli Inc
TSE:4167
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%.
Valuation Backtest
Kokopelli Inc
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Kokopelli Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
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.
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
According to Wall Street analysts, the average 1-year price target for Kokopelli Inc is 900 JPY .
Shareholder Return
Price
Kokopelli Inc
Average Annual Return | -14.87% |
Standard Deviation of Annual Returns | 101.52% |
Max Drawdown | -97% |
Market Capitalization | 2.7B JPY |
Shares Outstanding | 7 836 060 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.