E

ExaWizards Inc
TSE:4259

Watchlist Manager
ExaWizards Inc
TSE:4259
Watchlist
Price: 624 JPY 0.16% Market Closed
Market Cap: 54B JPY

Intrinsic Value

The intrinsic value of one ExaWizards Inc stock under the Base Case scenario is 547.13 JPY. Compared to the current market price of 624 JPY, ExaWizards Inc is Overvalued by 12%.

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

Intrinsic Value
547.13 JPY
Overvaluation 12%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
ExaWizards Inc

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

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

Explain Valuation
Compare ExaWizards Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
ExaWizards Inc

Current Assets 5.7B
Cash & Short-Term Investments 3.5B
Receivables 1.7B
Other Current Assets 579m
Non-Current Assets 2.1B
Long-Term Investments 56m
PP&E 28m
Intangibles 1.7B
Other Non-Current Assets 344m
Current Liabilities 2.1B
Accrued Liabilities 436m
Other Current Liabilities 1.7B
Non-Current Liabilities 2.3B
Long-Term Debt 1.8B
Other Non-Current Liabilities 518m
Efficiency

Free Cash Flow Analysis
ExaWizards Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
ExaWizards Inc

Revenue
10.5B JPY
Cost of Revenue
-3.7B JPY
Gross Profit
6.7B JPY
Operating Expenses
-8.3B JPY
Operating Income
-1.6B JPY
Other Expenses
-223m JPY
Net Income
-1.8B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

ExaWizards Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
20/100
Profitability
Score

ExaWizards Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

ExaWizards Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Negative Net Debt
59/100
Solvency
Score

ExaWizards Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
ExaWizards Inc

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

Dividends

ExaWizards Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for ExaWizards 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 ExaWizards Inc stock?

The intrinsic value of one ExaWizards Inc stock under the Base Case scenario is 547.13 JPY.

Is ExaWizards Inc stock undervalued or overvalued?

Compared to the current market price of 624 JPY, ExaWizards Inc is Overvalued by 12%.

Back to Top