F

Future Innovation Group Inc
TSE:4392

Watchlist Manager
Future Innovation Group Inc
TSE:4392
Watchlist
Price: 298 JPY -0.67% Market Closed
Market Cap: 9B JPY

Intrinsic Value

The intrinsic value of one Future Innovation Group Inc stock under the Base Case scenario is 386.3 JPY. Compared to the current market price of 298 JPY, Future Innovation Group Inc is Undervalued by 23%.

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

Intrinsic Value
386.3 JPY
Undervaluation 23%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
Future Innovation Group Inc

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

Let our AI break down the key assumptions behind the intrinsic value calculation for Future Innovation Group Inc.

Explain Valuation
Compare Future Innovation Group Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Future Innovation Group Inc

Current Assets 10.6B
Cash & Short-Term Investments 1.9B
Receivables 4.5B
Other Current Assets 4.2B
Non-Current Assets 5.2B
Long-Term Investments 715m
PP&E 2.3B
Intangibles 960m
Other Non-Current Assets 1.2B
Current Liabilities 4.9B
Accounts Payable 1.3B
Accrued Liabilities 321m
Short-Term Debt 1B
Other Current Liabilities 2.2B
Non-Current Liabilities 2.2B
Long-Term Debt 1.9B
Other Non-Current Liabilities 303m
Efficiency

Free Cash Flow Analysis
Future Innovation Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Future Innovation Group Inc

Revenue
13.1B JPY
Cost of Revenue
-9.2B JPY
Gross Profit
3.9B JPY
Operating Expenses
-3.3B JPY
Operating Income
611m JPY
Other Expenses
-1.7B JPY
Net Income
-1.1B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Future Innovation Group Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
39/100
Profitability
Score

Future Innovation Group Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Future Innovation Group Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
69/100
Solvency
Score

Future Innovation Group Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Future Innovation Group Inc

There are no price targets for Future Innovation Group 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 Future Innovation Group 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 Future Innovation Group Inc stock?

The intrinsic value of one Future Innovation Group Inc stock under the Base Case scenario is 386.3 JPY.

Is Future Innovation Group Inc stock undervalued or overvalued?

Compared to the current market price of 298 JPY, Future Innovation Group Inc is Undervalued by 23%.

Back to Top