Digital Garage Inc
TSE:4819
Intrinsic Value
Digital Garage, Inc. engages in the development of Internet context for real and cyber spaces. [ Read More ]
The intrinsic value of one
Digital Garage Inc
stock under the Base Case scenario is
1 552.96
JPY.
Compared to the current market price of 2 627 JPY,
Digital Garage Inc
is
Overvalued by 41%.
Digital Garage Inc's market capitalization is 117.9B JPY.
Digital Garage Inc stock price is 2 627 JPY.
Digital Garage Inc stock (1 552.96 JPY) is 41% less than its price (2627 JPY).
Digital Garage Inc stock (1 417.45 JPY) is 46% less than its price (2627 JPY). Open DCF Valuation
Digital Garage Inc stock (1 688.46 JPY) is 36% less than its price (2627 JPY). Open Relative Valuation
Digital Garage Inc has upside potential of 38% compared to the average analyst price target.
Open Wall St Estimates
Digital Garage Inc's Revenue has been falling by 3% per year for the last 3 years.
Digital Garage Inc's ROE (Return on Equity) for the past 12 months is very low and is equal to 4%.
Digital Garage Inc's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 4%.
Digital Garage Inc's ROIC (Return on Invested Capital) has decreased in the last 3 years from 11% to 4%.
Digital Garage Inc has positive three-year average ROE (Return on Equity): 15%. The company is efficient at transforming stockholders' equity into net income.
Digital Garage Inc has positive Net Income for the last twelve months.
Digital Garage Inc's Revenue is forecast to grow at a rate of 14% per year over the next 3 years.
Digital Garage Inc's Revenue has dropped by 15% over the past 12 months.
Digital Garage Inc's long-term assets (235B JPY) exceed its long-term liabilties (157B JPY).
Digital Garage Inc's ROE (Return on Equity) has significantly decreased in the last 3 years from 17% to 4%.
Digital Garage Inc has negative Free Cash Flow for the last twelve months.
Digital Garage Inc's short-term assets (163B JPY) exceed its short-term liabilties (92B JPY).
Digital Garage Inc has positive Operating Income for the last twelve months.
Digital Garage Inc has positive three-year average ROIC (Return on Invested Capital): 23%. The company is efficient at using invested capital to generate operating income.
Digital Garage Inc's D/E (Debt to Equity) is very low and is equal to 0.48.
Digital Garage Inc has positive Gross Profit for the last twelve months.
Digital Garage Inc earns more than enough operating income (2B JPY) to safely cover interest payments on its debt (134m JPY).
Digital Garage Inc has negative Net Debt. This means that the company has more cash and short-term investments (134B JPY) than debt (37B JPY).
Digital Garage Inc's Altman Z-Score is very low and is equal to 0.9.
Valuation Backtest
Digital Garage Inc
Run backtest to discover the historical profit from buying and selling
Digital Garage 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
Digital Garage Inc
Balance Sheet Decomposition
Digital Garage Inc
| Current Assets | 163B |
| Cash & Short-Term Investments | 134.2B |
| Receivables | 26.4B |
| Other Current Assets | 2.4B |
| Non-Current Assets | 72B |
| Long-Term Investments | 44.1B |
| PP&E | 15.7B |
| Intangibles | 11.6B |
| Other Non-Current Assets | 451m |
| Current Liabilities | 91.6B |
| Accounts Payable | 56.5B |
| Other Current Liabilities | 35.1B |
| Non-Current Liabilities | 65B |
| Long-Term Debt | 37.4B |
| Other Non-Current Liabilities | 27.6B |
Earnings Waterfall
Digital Garage Inc
|
Revenue
|
29.8B
JPY
|
|
Cost of Revenue
|
-10.4B
JPY
|
|
Gross Profit
|
19.5B
JPY
|
|
Operating Expenses
|
-17.6B
JPY
|
|
Operating Income
|
1.9B
JPY
|
|
Other Expenses
|
1.4B
JPY
|
|
Net Income
|
3.3B
JPY
|
Free Cash Flow Analysis
Digital Garage Inc
Profitability Score
Profitability Due Diligence
Digital Garage Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Digital Garage Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Digital Garage Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Digital Garage Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Digital Garage Inc
According to Wall Street analysts, the average 1-year price target for
Digital Garage Inc
is 3 621 JPY
with a low forecast of 3 585.5 JPY and a high forecast of 3 727.5 JPY.
Shareholder Return
Price
Digital Garage Inc
| Average Annual Return | 11.19% |
| Standard Deviation of Annual Returns | 22.73% |
| Max Drawdown | -54% |
| Market Capitalization | 117.9B JPY |
| Shares Outstanding | 47 379 500 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Digital Garage Inc
Country
Industry
Market Cap
Dividend Yield
Description
Digital Garage, Inc. engages in the development of Internet context for real and cyber spaces. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 898 full-time employees. The company went IPO on 2000-12-14. The firm has four business segments. The Marketing Technology segment is engaged in the comprehensive promotion business, the data management business, as well as the advertising products development and marketing business. The Financial Technology segment is engaged in the provision of electronic payment solutions such as credit card payments and convenience store payments, as well as the design, development and operation of Internet systems and electronic commerce (EC) systems. The Incubation Technology segment is engaged in the strategy support type venture incubation business. The Long Term Incubation segment is engaged in the development and management of medias, the development and support of data security related systems, and the financial business utilizing blockchain.
Contact
IPO
Employees
Officers
The intrinsic value of one
Digital Garage Inc
stock under the Base Case scenario is
1 552.96
JPY.
Compared to the current market price of 2 627 JPY,
Digital Garage Inc
is
Overvalued by 41%.
You don't have any saved screeners yet
