GMO AD Partners Inc
TSE:4784

Watchlist Manager
GMO AD Partners Inc Logo
GMO AD Partners Inc
TSE:4784
Watchlist
Price: 885 JPY -0.67% Market Closed
Market Cap: 243.1B JPY

Intrinsic Value

The intrinsic value of one GMO AD Partners Inc stock under the Base Case scenario is 449 JPY. Compared to the current market price of 885 JPY, GMO AD Partners Inc is Overvalued by 49%.

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

Intrinsic Value
449 JPY
Overvaluation 49%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
GMO AD Partners Inc

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

Let our AI break down the key assumptions behind the intrinsic value calculation for GMO AD Partners Inc.

Explain Valuation
Compare GMO AD Partners Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
GMO AD Partners Inc

Current Assets 32.9B
Cash & Short-Term Investments 12B
Receivables 11.2B
Other Current Assets 9.6B
Non-Current Assets 17.2B
Long-Term Investments 1B
PP&E 10.1B
Intangibles 4B
Other Non-Current Assets 2B
Current Liabilities 28.8B
Accounts Payable 3.1B
Accrued Liabilities 148m
Other Current Liabilities 25.5B
Non-Current Liabilities 7.5B
Long-Term Debt 7B
Other Non-Current Liabilities 476m
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
61.7B JPY
Cost of Revenue
-40.9B JPY
Gross Profit
20.8B JPY
Operating Expenses
-15B JPY
Operating Income
5.8B JPY
Other Expenses
-1.8B JPY
Net Income
4.1B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

56/100
Profitability
Score

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

Solvency Score
Solvency Due Diligence

GMO AD Partners Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Negative Net Debt
79/100
Solvency
Score

GMO AD Partners Inc's solvency score is 79/100. 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
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 449 JPY.

Is GMO AD Partners Inc stock undervalued or overvalued?

Compared to the current market price of 885 JPY, GMO AD Partners Inc is Overvalued by 49%.

Back to Top