Sourcenext Corp
TSE:4344

Watchlist Manager
Sourcenext Corp Logo
Sourcenext Corp
TSE:4344
Watchlist
Price: 144 JPY -2.04%
Market Cap: 20B JPY

Intrinsic Value

The intrinsic value of one Sourcenext Corp stock under the Base Case scenario is 262.76 JPY. Compared to the current market price of 144 JPY, Sourcenext Corp is Undervalued by 45%.

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

Intrinsic Value
262.76 JPY
Undervaluation 45%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Sourcenext Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about Sourcenext Corp?

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 Sourcenext Corp valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Sourcenext Corp.

Explain Valuation
Compare Sourcenext Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
Sourcenext Corp

Current Assets 9.9B
Cash & Short-Term Investments 4.8B
Receivables 1.5B
Other Current Assets 3.7B
Non-Current Assets 5.6B
Long-Term Investments 2.1B
PP&E 75.8m
Intangibles 3.4B
Other Non-Current Assets 41.1m
Current Liabilities 5.6B
Accounts Payable 361.7m
Accrued Liabilities 114.1m
Short-Term Debt 3.1B
Other Current Liabilities 2B
Non-Current Liabilities 2.7B
Long-Term Debt 1.1B
Other Non-Current Liabilities 1.6B
Efficiency

Free Cash Flow Analysis
Sourcenext Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Sourcenext Corp

Revenue
12.2B JPY
Cost of Revenue
-6.4B JPY
Gross Profit
5.8B JPY
Operating Expenses
-8.7B JPY
Operating Income
-2.9B JPY
Other Expenses
-123.6m JPY
Net Income
-3B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Net Margin is Increasing
Operating Margin is Increasing
20/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

Sourcenext Corp's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Negative Net Debt
42/100
Solvency
Score

Sourcenext Corp's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Sourcenext Corp

There are no price targets for Sourcenext Corp.
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 Sourcenext Corp 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 Sourcenext Corp stock?

The intrinsic value of one Sourcenext Corp stock under the Base Case scenario is 262.76 JPY.

Is Sourcenext Corp stock undervalued or overvalued?

Compared to the current market price of 144 JPY, Sourcenext Corp is Undervalued by 45%.

Back to Top