GMO AD Partners Inc
TSE:4784

Watchlist Manager
GMO AD Partners Inc Logo
GMO AD Partners Inc
TSE:4784
Watchlist
Price: 2 852 JPY 11.67% Market Closed
Market Cap: 783.4B JPY
Have any thoughts about
GMO AD Partners Inc?
Write Note

Intrinsic Value

The intrinsic value of one GMO AD Partners Inc stock under the Base Case scenario is 220.8 JPY. Compared to the current market price of 2 852 JPY, GMO AD Partners Inc is Overvalued by 92%.

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

Intrinsic Value
220.8 JPY
Overvaluation 92%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
GMO AD Partners Inc

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

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
GMO AD Partners Inc
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for GMO AD Partners Inc cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about GMO AD Partners Inc

Provide an overview of the primary business activities
of GMO AD Partners Inc.

What unique competitive advantages
does GMO AD Partners Inc hold over its rivals?

What risks and challenges
does GMO AD Partners Inc face in the near future?

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

Show all valuation multiples
for GMO AD Partners Inc.

Provide P/S
for GMO AD Partners Inc.

Provide P/E
for GMO AD Partners Inc.

Provide P/OCF
for GMO AD Partners Inc.

Provide P/FCFE
for GMO AD Partners Inc.

Provide P/B
for GMO AD Partners Inc.

Provide EV/S
for GMO AD Partners Inc.

Provide EV/GP
for GMO AD Partners Inc.

Provide EV/EBITDA
for GMO AD Partners Inc.

Provide EV/EBIT
for GMO AD Partners Inc.

Provide EV/OCF
for GMO AD Partners Inc.

Provide EV/FCFF
for GMO AD Partners Inc.

Provide EV/IC
for GMO AD Partners Inc.

What are the Revenue projections
for GMO AD Partners Inc?

How accurate were the past Revenue estimates
for GMO AD Partners Inc?

What are the Net Income projections
for GMO AD Partners Inc?

How accurate were the past Net Income estimates
for GMO AD Partners Inc?

What are the EPS projections
for GMO AD Partners Inc?

How accurate were the past EPS estimates
for GMO AD Partners Inc?

What are the EBIT projections
for GMO AD Partners Inc?

How accurate were the past EBIT estimates
for GMO AD Partners Inc?

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

Compare the intrinsic valuations
of GMO AD Partners Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of GMO AD Partners Inc against its competitors.

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

Compare the P/E ratios
of GMO AD Partners Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing GMO AD Partners Inc with its peers.

Analyze the financial leverage
of GMO AD Partners Inc compared to its main competitors.

Show all profitability ratios
for GMO AD Partners Inc.

Provide ROE
for GMO AD Partners Inc.

Provide ROA
for GMO AD Partners Inc.

Provide ROIC
for GMO AD Partners Inc.

Provide ROCE
for GMO AD Partners Inc.

Provide Gross Margin
for GMO AD Partners Inc.

Provide Operating Margin
for GMO AD Partners Inc.

Provide Net Margin
for GMO AD Partners Inc.

Provide FCF Margin
for GMO AD Partners Inc.

Show all solvency ratios
for GMO AD Partners Inc.

Provide D/E Ratio
for GMO AD Partners Inc.

Provide D/A Ratio
for GMO AD Partners Inc.

Provide Interest Coverage Ratio
for GMO AD Partners Inc.

Provide Altman Z-Score Ratio
for GMO AD Partners Inc.

Provide Quick Ratio
for GMO AD Partners Inc.

Provide Current Ratio
for GMO AD Partners Inc.

Provide Cash Ratio
for GMO AD Partners Inc.

What is the historical Revenue growth
over the last 5 years for GMO AD Partners Inc?

What is the historical Net Income growth
over the last 5 years for GMO AD Partners Inc?

What is the current Free Cash Flow
of GMO AD Partners Inc?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
GMO AD Partners Inc

Current Assets 8.7B
Cash & Short-Term Investments 4B
Receivables 3.5B
Other Current Assets 1.1B
Non-Current Assets 1.7B
Long-Term Investments 673.5m
PP&E 270.9m
Intangibles 210.8m
Other Non-Current Assets 541m
Current Liabilities 4.8B
Accounts Payable 3.3B
Accrued Liabilities 216.3m
Other Current Liabilities 1.2B
Non-Current Liabilities 384.9m
Other Non-Current Liabilities 384.9m
Efficiency

Free Cash Flow Analysis
GMO AD Partners Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
GMO AD Partners Inc

Revenue
13B JPY
Cost of Revenue
-7B JPY
Gross Profit
6B JPY
Operating Expenses
-5.8B JPY
Operating Income
139.8m JPY
Other Expenses
-144.7m JPY
Net Income
-4.8m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

GMO AD Partners Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative Free Cash Flow
Declining ROE
Negative 1-Year Revenue Growth
38/100
Profitability
Score

GMO AD Partners Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

GMO AD Partners Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
71/100
Solvency
Score

GMO AD Partners Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
GMO AD Partners Inc

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

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GMO AD Partners 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one GMO AD Partners Inc stock?

The intrinsic value of one GMO AD Partners Inc stock under the Base Case scenario is 220.8 JPY.

Is GMO AD Partners Inc stock undervalued or overvalued?

Compared to the current market price of 2 852 JPY, GMO AD Partners Inc is Overvalued by 92%.

Back to Top