
Creek & River Co Ltd
TSE:4763

Intrinsic Value
The intrinsic value of one
Creek & River Co Ltd
stock under the Base Case scenario is
2 952.89
JPY.
Compared to the current market price of 1 508 JPY,
Creek & River Co Ltd
is
Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Creek & River Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Creek & River Co Ltd
Balance Sheet Decomposition
Creek & River Co Ltd
Current Assets | 20.7B |
Cash & Short-Term Investments | 12.8B |
Receivables | 6.6B |
Other Current Assets | 1.3B |
Non-Current Assets | 6.3B |
Long-Term Investments | 1.6B |
PP&E | 1.3B |
Intangibles | 1.5B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Creek & River Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Creek & River Co Ltd
Revenue
|
50.1B
JPY
|
Cost of Revenue
|
-31.6B
JPY
|
Gross Profit
|
18.5B
JPY
|
Operating Expenses
|
-14.9B
JPY
|
Operating Income
|
3.6B
JPY
|
Other Expenses
|
-1.2B
JPY
|
Net Income
|
2.4B
JPY
|
Profitability Score
Profitability Due Diligence
Creek & River Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Creek & River Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Creek & River Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.

Score
Creek & River Co Ltd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Creek & River Co Ltd
According to Wall Street analysts, the average 1-year price target for
Creek & River Co Ltd
is 2 468.4 JPY
with a low forecast of 2 323 JPY and a high forecast of 2 667 JPY.
Dividends
Current shareholder yield for Creek & River 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
Creek & River Co Ltd
stock under the Base Case scenario is
2 952.89
JPY.
Compared to the current market price of 1 508 JPY,
Creek & River Co Ltd
is
Undervalued by 49%.