First Time Loading...

CyberAgent Inc
TSE:4751

Watchlist Manager
CyberAgent Inc Logo
CyberAgent Inc
TSE:4751
Watchlist
Price: 1 029 JPY 5.38% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

CyberAgent, Inc. engages in the provision of Internet media services. [ Read More ]

The intrinsic value of one CyberAgent Inc stock under the Base Case scenario is 1 203.2 JPY. Compared to the current market price of 1 029 JPY, CyberAgent Inc is Undervalued by 14%.

Key Points:
Intrinsic Value
Base Case
1 203.2 JPY
Undervaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CyberAgent Inc

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

Run backtest to discover the historical profit from buying and selling CyberAgent Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
CyberAgent Inc

Provide an overview of the primary business activities
of CyberAgent Inc.

What unique competitive advantages
does CyberAgent Inc hold over its rivals?

What risks and challenges
does CyberAgent Inc face in the near future?

Summarize the latest earnings call
of CyberAgent Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CyberAgent Inc.

Provide P/S
for CyberAgent Inc.

Provide P/E
for CyberAgent Inc.

Provide P/OCF
for CyberAgent Inc.

Provide P/FCFE
for CyberAgent Inc.

Provide P/B
for CyberAgent Inc.

Provide EV/S
for CyberAgent Inc.

Provide EV/GP
for CyberAgent Inc.

Provide EV/EBITDA
for CyberAgent Inc.

Provide EV/EBIT
for CyberAgent Inc.

Provide EV/OCF
for CyberAgent Inc.

Provide EV/FCFF
for CyberAgent Inc.

Provide EV/IC
for CyberAgent Inc.

Show me price targets
for CyberAgent Inc made by professional analysts.

What are the Revenue projections
for CyberAgent Inc?

How accurate were the past Revenue estimates
for CyberAgent Inc?

What are the Net Income projections
for CyberAgent Inc?

How accurate were the past Net Income estimates
for CyberAgent Inc?

What are the EPS projections
for CyberAgent Inc?

How accurate were the past EPS estimates
for CyberAgent Inc?

What are the EBIT projections
for CyberAgent Inc?

How accurate were the past EBIT estimates
for CyberAgent Inc?

Compare the revenue forecasts
for CyberAgent Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of CyberAgent Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CyberAgent Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of CyberAgent Inc compared to its peers.

Compare the P/E ratios
of CyberAgent Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing CyberAgent Inc with its peers.

Analyze the financial leverage
of CyberAgent Inc compared to its main competitors.

Show all profitability ratios
for CyberAgent Inc.

Provide ROE
for CyberAgent Inc.

Provide ROA
for CyberAgent Inc.

Provide ROIC
for CyberAgent Inc.

Provide ROCE
for CyberAgent Inc.

Provide Gross Margin
for CyberAgent Inc.

Provide Operating Margin
for CyberAgent Inc.

Provide Net Margin
for CyberAgent Inc.

Provide FCF Margin
for CyberAgent Inc.

Show all solvency ratios
for CyberAgent Inc.

Provide D/E Ratio
for CyberAgent Inc.

Provide D/A Ratio
for CyberAgent Inc.

Provide Interest Coverage Ratio
for CyberAgent Inc.

Provide Altman Z-Score Ratio
for CyberAgent Inc.

Provide Quick Ratio
for CyberAgent Inc.

Provide Current Ratio
for CyberAgent Inc.

Provide Cash Ratio
for CyberAgent Inc.

What is the historical Revenue growth
over the last 5 years for CyberAgent Inc?

What is the historical Net Income growth
over the last 5 years for CyberAgent Inc?

What is the current Free Cash Flow
of CyberAgent Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for CyberAgent Inc.

Financials

Balance Sheet Decomposition
CyberAgent Inc

Current Assets 342.6B
Cash & Short-Term Investments 202.6B
Receivables 88.5B
Other Current Assets 51.5B
Non-Current Assets 126.1B
PP&E 24.8B
Intangibles 32.7B
Other Non-Current Assets 68.6B
Current Liabilities 132.8B
Accounts Payable 75.9B
Short-Term Debt 1.3B
Other Current Liabilities 55.6B
Non-Current Liabilities 198.7B
Long-Term Debt 105.1B
Other Non-Current Liabilities 93.6B
Efficiency

Earnings Waterfall
CyberAgent Inc

Revenue
745.7B JPY
Cost of Revenue
-542.5B JPY
Gross Profit
203.2B JPY
Operating Expenses
-174.6B JPY
Operating Income
28.6B JPY
Other Expenses
-18.7B JPY
Net Income
9.9B JPY

Free Cash Flow Analysis
CyberAgent Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

CyberAgent Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Positive 3-Year Average ROE
Positive 3-Years Revenue Growth
55/100
Profitability
Score

CyberAgent Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CyberAgent Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Negative Net Debt
Average Altman Z-Score
72/100
Solvency
Score

CyberAgent Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CyberAgent Inc

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

According to Wall Street analysts, the average 1-year price target for CyberAgent Inc is 1 149.41 JPY with a low forecast of 888.8 JPY and a high forecast of 1 417.5 JPY.

Lowest
Price Target
888.8 JPY
14% Downside
Average
Price Target
1 149.41 JPY
12% Upside
Highest
Price Target
1 417.5 JPY
38% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
CyberAgent Inc

1M 1M
-7%
6M 6M
+34%
1Y 1Y
-13%
3Y 3Y
-46%
5Y 5Y
-4%
10Y 10Y
+109%
Annual Price Range
1 029
52w Low
762.9
52w High
1 181
Price Metrics
Average Annual Return 12.65%
Standard Deviation of Annual Returns 61.3%
Max Drawdown -68%
Shares Statistics
Market Capitalization 520.9B JPY
Shares Outstanding 506 202 800
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CyberAgent Inc Logo
CyberAgent Inc

Country

Japan

Industry

Media

Market Cap

520.9B JPY

Dividend Yield

3.07%

Description

CyberAgent, Inc. engages in the provision of Internet media services. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 5,944 full-time employees. The company went IPO on 2000-03-24. The firm operates in five business segments. The Media segment is engaged in the operation of websites such as Ameba, ABEMA and tapple. The Game segment is engaged in the development and operation of games for smartphones. The Internet Advertising segment is engaged in the advertising agency business, artificial intelligence (AI) business and advertising agency business specialized for smartphones. The Investment Development segment is engaged in the establishment and operation of funds, as well as the corporate venture capital business. The Other segment is engaged in the operation of fan sites and smartphone medias, and the sports business. The firm is also engaged in the leasing, management and operation of real estate, and the provision of construction and design supervision services.

Contact

TOKYO-TO
Shibuya-Ku
Abema Towers, 40-1, Udagawa-cho
+81354590202.0
https://www.cyberagent.co.jp/

IPO

2000-03-24

Employees

5 944

Officers

Co-Founder, CEO, President & Representative Director
Mr. Susumu Fujita
Co-Founder, Executive Officer, VP & Director
Mr. Yusuke Hidaka
Senior Managing Executive Officer & CTO
Mr. Norishige Nagase
Managing Executive Officer & CHO
Mr. Tetsuhito Soyama
Executive VP & Executive MD of Internet Advertisement Business
Mr. Yasuaki Okamoto
Senior Managing Executive Officer, MD & Director
Mr. Go Nakayama
Show More
Senior Managing Executive Officer & MD of Internet Advertisement Business
Mr. Takahiro Yamauchi
Managing Executive Officer
Mr. Riku Yamada
Show Less

See Also

Discover More
What is the Intrinsic Value of one CyberAgent Inc stock?

The intrinsic value of one CyberAgent Inc stock under the Base Case scenario is 1 203.2 JPY.

Is CyberAgent Inc stock undervalued or overvalued?

Compared to the current market price of 1 029 JPY, CyberAgent Inc is Undervalued by 14%.