Spacemarket Inc
TSE:4487

Watchlist Manager
Spacemarket Inc Logo
Spacemarket Inc
TSE:4487
Watchlist
Price: 315 JPY 0.96% Market Closed
Market Cap: 3.8B JPY

Intrinsic Value

The intrinsic value of one Spacemarket Inc stock under the Base Case scenario is 151.33 JPY. Compared to the current market price of 315 JPY, Spacemarket Inc is Overvalued by 52%.

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

Intrinsic Value
151.33 JPY
Overvaluation 52%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Spacemarket Inc

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

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

Explain Valuation
Compare Spacemarket Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Spacemarket Inc

Current Assets 2.3B
Cash & Short-Term Investments 1.2B
Receivables 1.1B
Other Current Assets 100.1m
Non-Current Assets 864.3m
PP&E 110m
Intangibles 574.4m
Other Non-Current Assets 179.9m
Current Liabilities 1.5B
Accounts Payable 4.3m
Accrued Liabilities 6.4m
Short-Term Debt 150m
Other Current Liabilities 1.4B
Non-Current Liabilities 762.7m
Long-Term Debt 611.2m
Other Non-Current Liabilities 151.4m
Efficiency

Free Cash Flow Analysis
Spacemarket Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Spacemarket Inc

Revenue
2.4B JPY
Cost of Revenue
-571.5m JPY
Gross Profit
1.8B JPY
Operating Expenses
-1.6B JPY
Operating Income
219.6m JPY
Other Expenses
-5.8m JPY
Net Income
213.8m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Spacemarket Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Exceptional ROE
Exceptional Gross Margin
56/100
Profitability
Score

Spacemarket Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Spacemarket Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Short-Term Solvency
Low D/E
65/100
Solvency
Score

Spacemarket Inc's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Spacemarket Inc

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

Dividends

Spacemarket Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Spacemarket 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 Spacemarket Inc stock?

The intrinsic value of one Spacemarket Inc stock under the Base Case scenario is 151.33 JPY.

Is Spacemarket Inc stock undervalued or overvalued?

Compared to the current market price of 315 JPY, Spacemarket Inc is Overvalued by 52%.

Back to Top