
Smaregi Inc
TSE:4431

Intrinsic Value
The intrinsic value of one
Smaregi Inc
stock under the Base Case scenario is
2 770.65
JPY.
Compared to the current market price of 3 175 JPY,
Smaregi Inc
is
Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Smaregi Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Smaregi Inc
Balance Sheet Decomposition
Smaregi Inc
Current Assets | 7.7B |
Cash & Short-Term Investments | 6B |
Receivables | 669.4m |
Other Current Assets | 1B |
Non-Current Assets | 1.5B |
Long-Term Investments | 45.1m |
PP&E | 467.7m |
Intangibles | 424.7m |
Other Non-Current Assets | 574.6m |
Free Cash Flow Analysis
Smaregi Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Smaregi Inc
Revenue
|
9.6B
JPY
|
Cost of Revenue
|
-3.7B
JPY
|
Gross Profit
|
5.9B
JPY
|
Operating Expenses
|
-3.8B
JPY
|
Operating Income
|
2.1B
JPY
|
Other Expenses
|
-648.2m
JPY
|
Net Income
|
1.4B
JPY
|
Profitability Score
Profitability Due Diligence
Smaregi Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Score
Smaregi Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Smaregi Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Smaregi Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Smaregi Inc
According to Wall Street analysts, the average 1-year price target for
Smaregi Inc
is 3 417 JPY
with a low forecast of 3 030 JPY and a high forecast of 3 885 JPY.
Dividends
Current shareholder yield for Smaregi 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?
The intrinsic value of one
Smaregi Inc
stock under the Base Case scenario is
2 770.65
JPY.
Compared to the current market price of 3 175 JPY,
Smaregi Inc
is
Overvalued by 13%.