Medley Inc
TSE:4480
Intrinsic Value
Medley, Inc. engages in the development and provision of human resource recruitment and telemedicine system services. [ Read More ]
The intrinsic value of one Medley Inc stock under the Base Case scenario is 4 099.25 JPY. Compared to the current market price of 4 615 JPY, Medley Inc is Overvalued by 11%.
Valuation Backtest
Medley Inc
Run backtest to discover the historical profit from buying and selling Medley Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Medley Inc
Current Assets | 18.9B |
Cash & Short-Term Investments | 15.4B |
Receivables | 2.9B |
Other Current Assets | 629m |
Non-Current Assets | 6.5B |
Long-Term Investments | 1.6B |
PP&E | 515m |
Intangibles | 3.2B |
Other Non-Current Assets | 1.2B |
Current Liabilities | 6.2B |
Accounts Payable | 317m |
Accrued Liabilities | 685m |
Other Current Liabilities | 5.2B |
Non-Current Liabilities | 1.6B |
Long-Term Debt | 928m |
Other Non-Current Liabilities | 718m |
Earnings Waterfall
Medley Inc
Revenue
|
20.5B
JPY
|
Cost of Revenue
|
-6.9B
JPY
|
Gross Profit
|
13.6B
JPY
|
Operating Expenses
|
-10.9B
JPY
|
Operating Income
|
2.7B
JPY
|
Other Expenses
|
-95m
JPY
|
Net Income
|
2.6B
JPY
|
Free Cash Flow Analysis
Medley Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Medley Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Medley Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Medley Inc's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Score
Medley Inc's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Medley Inc
According to Wall Street analysts, the average 1-year price target for Medley Inc is 6 058.8 JPY with a low forecast of 4 848 JPY and a high forecast of 7 560 JPY.
Shareholder Return
Price
Medley Inc
Average Annual Return | 76.83% |
Standard Deviation of Annual Returns | 156.6% |
Max Drawdown | -75% |
Market Capitalization | 149.3B JPY |
Shares Outstanding | 32 416 700 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Medley, Inc. engages in the development and provision of human resource recruitment and telemedicine system services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 719 full-time employees. The company went IPO on 2019-12-12. The firm operates in three business segments. The Human Resources Platform segment is engaged in the operation and provision of a performance-based human resource recruitment system Job Medley for solving the shortage and uneven distribution of human resources in the medical healthcare field. The Medical Platform segment is engaged in the development and provision of an online medical care system CLINICS and a medical information provision system MEDLEY to improve the operational efficiency of medical institutions and improve medical access for patients. The New Development Services segment is engaged in the development of nursing care facilities search site Kaigonohonne.
Contact
IPO
Employees
Officers
The intrinsic value of one Medley Inc stock under the Base Case scenario is 4 099.25 JPY.
Compared to the current market price of 4 615 JPY, Medley Inc is Overvalued by 11%.