Smaregi Inc
TSE:4431

Watchlist Manager
Smaregi Inc Logo
Smaregi Inc
TSE:4431
Watchlist
Price: 3 175 JPY 0.16% Market Closed
Market Cap: 62.5B JPY

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:

Intrinsic Value
2 770.65 JPY
Overvaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Smaregi Inc

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

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

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

Start Valuation
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
Smaregi Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Smaregi Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Smaregi Inc
TSE:4431
JP
Technology
Market Cap
61.1B JPY
IPO
Feb 28, 2019
JP
Technology
Market Cap
61.1B JPY
IPO
Feb 28, 2019
Price
ÂĄfalse
EPS
ÂĄfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Smaregi Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Smaregi Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

Profitability Score
Profitability Due Diligence

Smaregi Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional ROIC
78/100
Profitability
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.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
79/100
Solvency
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

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

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.

Lowest
Price Target
3 030 JPY
5% Downside
Average
Price Target
3 417 JPY
8% Upside
Highest
Price Target
3 885 JPY
22% Upside
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 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one Smaregi Inc stock?

The intrinsic value of one Smaregi Inc stock under the Base Case scenario is 2 770.65 JPY.

Is Smaregi Inc stock undervalued or overvalued?

Compared to the current market price of 3 175 JPY, Smaregi Inc is Overvalued by 13%.

Back to Top