TeamSpirit Inc
TSE:4397

Watchlist Manager
TeamSpirit Inc Logo
TeamSpirit Inc
TSE:4397
Watchlist
Price: 505 JPY -0.79%
Market Cap: 8.3B JPY

Intrinsic Value

The intrinsic value of one TeamSpirit Inc stock under the Base Case scenario is 382.66 JPY. Compared to the current market price of 505 JPY, TeamSpirit Inc is Overvalued by 24%.

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

Intrinsic Value
382.66 JPY
Overvaluation 24%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
TeamSpirit Inc

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

Let our AI break down the key assumptions behind the intrinsic value calculation for TeamSpirit Inc.

Explain Valuation
Compare TeamSpirit Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
TeamSpirit Inc

Current Assets 3.7B
Cash & Short-Term Investments 2.9B
Receivables 118.9m
Other Current Assets 615.2m
Non-Current Assets 795.9m
PP&E 9m
Intangibles 45.3m
Other Non-Current Assets 741.5m
Current Liabilities 2.8B
Accounts Payable 12.9m
Accrued Liabilities 386.3m
Other Current Liabilities 2.4B
Efficiency

Free Cash Flow Analysis
TeamSpirit Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
TeamSpirit Inc

Revenue
4.9B JPY
Cost of Revenue
-2.9B JPY
Gross Profit
2B JPY
Operating Expenses
-1.7B JPY
Operating Income
269.8m JPY
Other Expenses
92.8m JPY
Net Income
362.7m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

51/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

TeamSpirit Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
59/100
Solvency
Score

TeamSpirit Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
TeamSpirit Inc

There are no price targets for TeamSpirit Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

TeamSpirit Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for TeamSpirit 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TeamSpirit Inc stock?

The intrinsic value of one TeamSpirit Inc stock under the Base Case scenario is 382.66 JPY.

Is TeamSpirit Inc stock undervalued or overvalued?

Compared to the current market price of 505 JPY, TeamSpirit Inc is Overvalued by 24%.

Back to Top