Welby Inc
TSE:4438

Watchlist Manager
Welby Inc Logo
Welby Inc
TSE:4438
Watchlist
Price: 279 JPY -0.71% Market Closed
Market Cap: 2.3B JPY

Intrinsic Value

The intrinsic value of one Welby Inc stock under the Base Case scenario is 150.31 JPY. Compared to the current market price of 279 JPY, Welby Inc is Overvalued by 46%.

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

Intrinsic Value
150.31 JPY
Overvaluation 46%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Welby Inc

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

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

Explain Valuation
Compare Welby Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Welby Inc

Current Assets 528.8m
Cash & Short-Term Investments 448.3m
Receivables 38.2m
Other Current Assets 42.3m
Non-Current Assets 252.5m
PP&E 1m
Intangibles 175.8m
Other Non-Current Assets 75.7m
Current Liabilities 336.5m
Accounts Payable 13.7m
Other Current Liabilities 322.8m
Non-Current Liabilities 49.1m
Long-Term Debt 13.1m
Other Non-Current Liabilities 36m
Efficiency

Free Cash Flow Analysis
Welby Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Welby Inc

Revenue
611.3m JPY
Cost of Revenue
-171.1m JPY
Gross Profit
440.2m JPY
Operating Expenses
-978.9m JPY
Operating Income
-538.7m JPY
Other Expenses
-156.9m JPY
Net Income
-695.7m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Welby Inc's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Gross Margin is Increasing
Declining Net Margin
15/100
Profitability
Score

Welby Inc's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Welby Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
46/100
Solvency
Score

Welby Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Welby Inc

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

Dividends

Welby Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Welby 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 Welby Inc stock?

The intrinsic value of one Welby Inc stock under the Base Case scenario is 150.31 JPY.

Is Welby Inc stock undervalued or overvalued?

Compared to the current market price of 279 JPY, Welby Inc is Overvalued by 46%.

Back to Top