
Chatwork Co Ltd
TSE:4448

Intrinsic Value
The intrinsic value of one
Chatwork Co Ltd
stock under the Base Case scenario is
395.38
JPY.
Compared to the current market price of 484 JPY,
Chatwork Co Ltd
is
Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Chatwork Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Chatwork Co Ltd
Balance Sheet Decomposition
Chatwork Co Ltd
Current Assets | 4B |
Cash & Short-Term Investments | 2.9B |
Receivables | 354.3m |
Other Current Assets | 758.5m |
Non-Current Assets | 2.1B |
Long-Term Investments | 184.5m |
PP&E | 2.7m |
Intangibles | 1.1B |
Other Non-Current Assets | 807m |
Free Cash Flow Analysis
Chatwork Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Chatwork Co Ltd
Revenue
|
8.5B
JPY
|
Cost of Revenue
|
-2.6B
JPY
|
Gross Profit
|
5.8B
JPY
|
Operating Expenses
|
-5.7B
JPY
|
Operating Income
|
96.9m
JPY
|
Other Expenses
|
-1.3B
JPY
|
Net Income
|
-1.2B
JPY
|
Profitability Score
Profitability Due Diligence
Chatwork Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Chatwork Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Chatwork Co Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Chatwork Co Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Chatwork Co Ltd
Dividends
Current shareholder yield for Chatwork Co Ltd 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
Chatwork Co Ltd
stock under the Base Case scenario is
395.38
JPY.
Compared to the current market price of 484 JPY,
Chatwork Co Ltd
is
Overvalued by 18%.