Mercari Inc Intrinsic Valuation and Fundamental Analysis - Mercari Inc - Alpha Spread
M

Mercari Inc
TSE:4385

Watchlist Manager
Mercari Inc
TSE:4385
Watchlist
Price: 2 448.5 JPY -2.47% Market Closed
Market Cap: 417.4B JPY
Have any thoughts about
Mercari Inc?
Write Note

Intrinsic Value

The intrinsic value of one Mercari Inc stock under the Base Case scenario is 2 827.03 JPY. Compared to the current market price of 2 448.5 JPY, Mercari Inc is Undervalued by 13%.

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

Intrinsic Value
2 827.03 JPY
Undervaluation 13%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation Backtest
Mercari Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Mercari Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Mercari Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Mercari Inc

Provide an overview of the primary business activities
of Mercari Inc.

What unique competitive advantages
does Mercari Inc hold over its rivals?

What risks and challenges
does Mercari Inc face in the near future?

Summarize the latest earnings call
of Mercari Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mercari Inc.

Provide P/S
for Mercari Inc.

Provide P/E
for Mercari Inc.

Provide P/OCF
for Mercari Inc.

Provide P/FCFE
for Mercari Inc.

Provide P/B
for Mercari Inc.

Provide EV/S
for Mercari Inc.

Provide EV/GP
for Mercari Inc.

Provide EV/EBITDA
for Mercari Inc.

Provide EV/EBIT
for Mercari Inc.

Provide EV/OCF
for Mercari Inc.

Provide EV/FCFF
for Mercari Inc.

Provide EV/IC
for Mercari Inc.

Show me price targets
for Mercari Inc made by professional analysts.

What are the Revenue projections
for Mercari Inc?

How accurate were the past Revenue estimates
for Mercari Inc?

What are the Net Income projections
for Mercari Inc?

How accurate were the past Net Income estimates
for Mercari Inc?

What are the EPS projections
for Mercari Inc?

How accurate were the past EPS estimates
for Mercari Inc?

What are the EBIT projections
for Mercari Inc?

How accurate were the past EBIT estimates
for Mercari Inc?

Compare the revenue forecasts
for Mercari Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mercari Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mercari Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mercari Inc compared to its peers.

Compare the P/E ratios
of Mercari Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Mercari Inc with its peers.

Analyze the financial leverage
of Mercari Inc compared to its main competitors.

Show all profitability ratios
for Mercari Inc.

Provide ROE
for Mercari Inc.

Provide ROA
for Mercari Inc.

Provide ROIC
for Mercari Inc.

Provide ROCE
for Mercari Inc.

Provide Gross Margin
for Mercari Inc.

Provide Operating Margin
for Mercari Inc.

Provide Net Margin
for Mercari Inc.

Provide FCF Margin
for Mercari Inc.

Show all solvency ratios
for Mercari Inc.

Provide D/E Ratio
for Mercari Inc.

Provide D/A Ratio
for Mercari Inc.

Provide Interest Coverage Ratio
for Mercari Inc.

Provide Altman Z-Score Ratio
for Mercari Inc.

Provide Quick Ratio
for Mercari Inc.

Provide Current Ratio
for Mercari Inc.

Provide Cash Ratio
for Mercari Inc.

What is the historical Revenue growth
over the last 5 years for Mercari Inc?

What is the historical Net Income growth
over the last 5 years for Mercari Inc?

What is the current Free Cash Flow
of Mercari Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mercari Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mercari Inc

Current Assets 402B
Cash & Short-Term Investments 196.1B
Receivables 195.4B
Other Current Assets 10.5B
Non-Current Assets 99.7B
Long-Term Investments 3.3B
PP&E 4.9B
Intangibles 570m
Other Non-Current Assets 91B
Current Liabilities 302.5B
Accounts Payable 21.6B
Short-Term Debt 39.3B
Other Current Liabilities 241.7B
Non-Current Liabilities 127.4B
Long-Term Debt 126.5B
Other Non-Current Liabilities 916m
Efficiency

Earnings Waterfall
Mercari Inc

Revenue
187.4B JPY
Cost of Revenue
-57.7B JPY
Gross Profit
129.7B JPY
Operating Expenses
-101.7B JPY
Operating Income
28.1B JPY
Other Expenses
-14.6B JPY
Net Income
13.5B JPY

Free Cash Flow Analysis
Mercari Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Mercari achieved record-high revenue of JPY 187.4 billion for FY '24, growing 9% year-on-year, with core operating profit increasing by 30% to JPY 18.8 billion. Despite substantial progress in profitability, the Marketplace's GMV growth fell slightly short at 9%. The U.S. operations recorded a significant reduction in operating losses. Key successes include rapid expansion in the Fintech sector, with Mercard issuance surpassing 3.4 million, and Mercari Hallo registering 5 million users shortly after launch. Looking ahead, Mercari aims for break-even in the U.S. by FY '25, focusing on continued strong growth in new services and international markets.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Mercari Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Exceptional 3-Years Revenue Growth
Positive ROE
51/100
Profitability
Score

Mercari Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Mercari Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Short-Term Solvency
Long-Term Solvency
54/100
Solvency
Score

Mercari Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Mercari Inc

Wall Street analysts forecast Mercari Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Mercari Inc is 2 906.54 JPY with a low forecast of 1 919 JPY and a high forecast of 4 305 JPY.

Lowest
Price Target
1 919 JPY
22% Downside
Average
Price Target
2 906.54 JPY
19% Upside
Highest
Price Target
4 305 JPY
76% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Mercari Inc?

Click here to dive deeper.

Dividends

Mercari Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Mercari 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

News

Other Videos

Profile

Mercari Inc

Country

Japan

Industry

Retail

Market Cap

401.3B JPY

Dividend Yield

0%

Description

Mercari, Inc. develops, operates and designs Mercari, a smart phone shopping application. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 1,752 full-time employees. The company went IPO on 2018-06-19. Along with its subsidiary, the Company operates the CtoC application under the name of Mercari specialized in personal trading. The firm's local subsidiaries also operate the CtoC application Mercari in the United States.

Contact

TOKYO-TO
Minato-ku
18F, Roppongi Hills Mori Tower, 6-10-1, Roppongi
+81368046907.0
about.mercari.com

IPO

2018-06-19

Employees

1 752

Officers

See Also

Discover More
What is the Intrinsic Value of one Mercari Inc stock?

The intrinsic value of one Mercari Inc stock under the Base Case scenario is 2 827.03 JPY.

Is Mercari Inc stock undervalued or overvalued?

Compared to the current market price of 2 448.5 JPY, Mercari Inc is Undervalued by 13%.

Back to Top