A

Appirits Inc
TSE:4174

Watchlist Manager
Appirits Inc
TSE:4174
Watchlist
Price: 680 JPY
Market Cap: 2.8B JPY

Intrinsic Value

The intrinsic value of one Appirits Inc stock under the Base Case scenario is 2 287.08 JPY. Compared to the current market price of 680 JPY, Appirits Inc is Undervalued by 70%.

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

Intrinsic Value
2 287.08 JPY
Undervaluation 70%
Intrinsic Value
Price
A
Worst Case
Base Case
Best Case

Valuation History
Appirits Inc

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

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

Explain Valuation
Compare Appirits Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Appirits Inc

Current Assets 4.5B
Cash & Short-Term Investments 2B
Receivables 2B
Other Current Assets 525.9m
Non-Current Assets 1.4B
PP&E 211.8m
Intangibles 224.8m
Other Non-Current Assets 941.5m
Current Liabilities 2.6B
Accounts Payable 322.7m
Accrued Liabilities 23.3m
Short-Term Debt 700m
Other Current Liabilities 1.5B
Non-Current Liabilities 1.1B
Long-Term Debt 902.7m
Other Non-Current Liabilities 182m
Efficiency

Free Cash Flow Analysis
Appirits Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Appirits Inc

Revenue
10.2B JPY
Cost of Revenue
-8.3B JPY
Gross Profit
1.9B JPY
Operating Expenses
-1.8B JPY
Operating Income
37.4m JPY
Other Expenses
-57.9m JPY
Net Income
-20.5m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Appirits Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Declining Net Margin
Declining Gross Margin
40/100
Profitability
Score

Appirits Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Appirits Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Negative Net Debt
Long-Term Solvency
47/100
Solvency
Score

Appirits Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Appirits Inc

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

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Appirits 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
Lowest
Average
Highest
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 Appirits Inc stock?

The intrinsic value of one Appirits Inc stock under the Base Case scenario is 2 287.08 JPY.

Is Appirits Inc stock undervalued or overvalued?

Compared to the current market price of 680 JPY, Appirits Inc is Undervalued by 70%.

Back to Top