Broadmedia Corp
TSE:4347

Watchlist Manager
Broadmedia Corp Logo
Broadmedia Corp
TSE:4347
Watchlist
Price: 2 080 JPY -0.43% Market Closed
Market Cap: 15.6B JPY

Intrinsic Value

The intrinsic value of one Broadmedia Corp stock under the Base Case scenario is 2 807.39 JPY. Compared to the current market price of 2 080 JPY, Broadmedia Corp is Undervalued by 26%.

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

Intrinsic Value
2 807.39 JPY
Undervaluation 26%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Broadmedia Corp

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

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

Explain Valuation
Compare Broadmedia Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
Broadmedia Corp

Current Assets 6.5B
Cash & Short-Term Investments 4.1B
Receivables 1.7B
Other Current Assets 713.4m
Non-Current Assets 3.7B
Long-Term Investments 173.2m
PP&E 573.4m
Intangibles 1.7B
Other Non-Current Assets 1.3B
Current Liabilities 4.2B
Accounts Payable 544.4m
Accrued Liabilities 241.1m
Short-Term Debt 492m
Other Current Liabilities 3B
Non-Current Liabilities 1.4B
Long-Term Debt 350.8m
Other Non-Current Liabilities 1B
Efficiency

Free Cash Flow Analysis
Broadmedia Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Broadmedia Corp

Revenue
15.2B JPY
Cost of Revenue
-9.3B JPY
Gross Profit
5.9B JPY
Operating Expenses
-5.1B JPY
Operating Income
795.6m JPY
Other Expenses
-228.2m JPY
Net Income
567.5m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Broadmedia Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive 3Y Average ROE
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
50/100
Profitability
Score

Broadmedia Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Broadmedia Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
High Altman Z-Score
81/100
Solvency
Score

Broadmedia Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Broadmedia Corp

There are no price targets for Broadmedia 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 Broadmedia 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 Broadmedia Corp stock?

The intrinsic value of one Broadmedia Corp stock under the Base Case scenario is 2 807.39 JPY.

Is Broadmedia Corp stock undervalued or overvalued?

Compared to the current market price of 2 080 JPY, Broadmedia Corp is Undervalued by 26%.

Back to Top