CyberAgent Inc
TSE:4751
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%.
Valuation Backtest
CyberAgent Inc
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.
Fundamental Analysis
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 |
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
Profitability Score
Profitability Due Diligence
CyberAgent Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
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.
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
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.
Shareholder Return
Price
CyberAgent Inc
Average Annual Return | 12.65% |
Standard Deviation of Annual Returns | 61.3% |
Max Drawdown | -68% |
Market Capitalization | 520.9B JPY |
Shares Outstanding | 506 202 800 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.