First Time Loading...

TeamSpirit Inc
TSE:4397

Watchlist Manager
TeamSpirit Inc Logo
TeamSpirit Inc
TSE:4397
Watchlist
Price: 379 JPY -1.56%
Updated: Apr 26, 2024

Intrinsic Value

TeamSpirit, Inc. engages in the development of cloud-based office and attendance management systems. [ Read More ]

The intrinsic value of one TeamSpirit Inc stock under the Base Case scenario is 486.56 JPY. Compared to the current market price of 379 JPY, TeamSpirit Inc is Undervalued by 22%.

Key Points:
Intrinsic Value
Base Case
486.56 JPY
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
TeamSpirit Inc

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

Run backtest to discover the historical profit from buying and selling TeamSpirit Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
TeamSpirit Inc

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

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

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

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

Show all valuation multiples
for TeamSpirit Inc.

Provide P/S
for TeamSpirit Inc.

Provide P/E
for TeamSpirit Inc.

Provide P/OCF
for TeamSpirit Inc.

Provide P/FCFE
for TeamSpirit Inc.

Provide P/B
for TeamSpirit Inc.

Provide EV/S
for TeamSpirit Inc.

Provide EV/GP
for TeamSpirit Inc.

Provide EV/EBITDA
for TeamSpirit Inc.

Provide EV/EBIT
for TeamSpirit Inc.

Provide EV/OCF
for TeamSpirit Inc.

Provide EV/FCFF
for TeamSpirit Inc.

Provide EV/IC
for TeamSpirit Inc.

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

What are the Revenue projections
for TeamSpirit Inc?

How accurate were the past Revenue estimates
for TeamSpirit Inc?

What are the Net Income projections
for TeamSpirit Inc?

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

What are the EPS projections
for TeamSpirit Inc?

How accurate were the past EPS estimates
for TeamSpirit Inc?

What are the EBIT projections
for TeamSpirit Inc?

How accurate were the past EBIT estimates
for TeamSpirit Inc?

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

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

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

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

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

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

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

Show all profitability ratios
for TeamSpirit Inc.

Provide ROE
for TeamSpirit Inc.

Provide ROA
for TeamSpirit Inc.

Provide ROIC
for TeamSpirit Inc.

Provide ROCE
for TeamSpirit Inc.

Provide Gross Margin
for TeamSpirit Inc.

Provide Operating Margin
for TeamSpirit Inc.

Provide Net Margin
for TeamSpirit Inc.

Provide FCF Margin
for TeamSpirit Inc.

Show all solvency ratios
for TeamSpirit Inc.

Provide D/E Ratio
for TeamSpirit Inc.

Provide D/A Ratio
for TeamSpirit Inc.

Provide Interest Coverage Ratio
for TeamSpirit Inc.

Provide Altman Z-Score Ratio
for TeamSpirit Inc.

Provide Quick Ratio
for TeamSpirit Inc.

Provide Current Ratio
for TeamSpirit Inc.

Provide Cash Ratio
for TeamSpirit Inc.

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

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

What is the current Free Cash Flow
of TeamSpirit Inc?

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

Financials

Balance Sheet Decomposition
TeamSpirit Inc

Current Assets 3.1B
Cash & Short-Term Investments 2.5B
Receivables 52.7m
Other Current Assets 545.1m
Non-Current Assets 553.7m
PP&E 14.7m
Other Non-Current Assets 539m
Current Liabilities 2.3B
Accounts Payable 7m
Accrued Liabilities 33.2m
Other Current Liabilities 2.3B
Efficiency

Earnings Waterfall
TeamSpirit Inc

Revenue
4.1B JPY
Cost of Revenue
-2.6B JPY
Gross Profit
1.5B JPY
Operating Expenses
-1.8B JPY
Operating Income
-347.2m JPY
Other Expenses
105.1m JPY
Net Income
-242.1m JPY

Free Cash Flow Analysis
TeamSpirit Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

TeamSpirit Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Negative Free Cash Flow
Positive 1-Year Revenue Growth
38/100
Profitability
Score

TeamSpirit Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

TeamSpirit Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
56/100
Solvency
Score

TeamSpirit Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
TeamSpirit Inc

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

According to Wall Street analysts, the average 1-year price target for TeamSpirit Inc is 430 JPY .

Lowest
Price Target
Not Available
Average
Price Target
430 JPY
13% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
TeamSpirit Inc

1M 1M
-14%
6M 6M
-4%
1Y 1Y
-21%
3Y 3Y
-74%
5Y 5Y
-87%
10Y 10Y
-60%
Annual Price Range
379
52w Low
318
52w High
656
Price Metrics
Average Annual Return -38.29%
Standard Deviation of Annual Returns 25.55%
Max Drawdown -91%
Shares Statistics
Market Capitalization 6.2B JPY
Shares Outstanding 16 445 985
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

TeamSpirit Inc Logo
TeamSpirit Inc

Country

Japan

Industry

Technology

Market Cap

6.2B JPY

Dividend Yield

0%

Description

TeamSpirit, Inc. engages in the development of cloud-based office and attendance management systems. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 133 full-time employees. The company went IPO on 2018-08-22. The firm provides two types of service: license and professional service. The license service is provided by TeamSpirit and TeamSpirit Leaders products. TeamSpirit is mainly SaaS which integrates attendance management, work management, man-hour management, expense adjustment, electronic approval, calendar, SNS, among others. TeamSpirit Leaders is one of the family products of TeamSpirit, and it is the project of project cost management that is used in combination with TeamSpirit as the main business. Professional service is a premier support product, and it mainly consists of paid support work carried out by a consultant in charge for the customer's production operation and steady operation.

Contact

TOKYO-TO
Chuo-Ku
4F, Kyobashi Soseikan, 2-5-18, Kyobashi
+81345777510.0
https://corp.teamspirit.com/

IPO

2018-08-22

Employees

133

Officers

COO, Executive Officer & Director
Mr. Hidetoshi Torami
Executive Officer of Sales & Marketing
Mr. Seigo Wakamiya

See Also

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

The intrinsic value of one TeamSpirit Inc stock under the Base Case scenario is 486.56 JPY.

Is TeamSpirit Inc stock undervalued or overvalued?

Compared to the current market price of 379 JPY, TeamSpirit Inc is Undervalued by 22%.