S

SmartDrive Inc
TSE:5137

Watchlist Manager
SmartDrive Inc
TSE:5137
Watchlist
Price: 384 JPY -3.52%
Market Cap: 14.5B JPY

Intrinsic Value

The intrinsic value of one SmartDrive Inc stock under the Base Case scenario is 594.3 JPY. Compared to the current market price of 384 JPY, SmartDrive Inc is Undervalued by 35%.

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

Intrinsic Value
594.3 JPY
Undervaluation 35%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation History
SmartDrive Inc

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

Let our AI break down the key assumptions behind the intrinsic value calculation for SmartDrive Inc.

Explain Valuation
Compare SmartDrive Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
SmartDrive Inc

Current Assets 1.5B
Cash & Short-Term Investments 858m
Receivables 536m
Other Current Assets 124.3m
Non-Current Assets 875.9m
Long-Term Investments 283.5m
PP&E 9.6m
Intangibles 365.6m
Other Non-Current Assets 217.1m
Current Liabilities 687.2m
Accounts Payable 78.7m
Other Current Liabilities 608.5m
Non-Current Liabilities 560.5m
Long-Term Debt 560.5m
Efficiency

Free Cash Flow Analysis
SmartDrive Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
SmartDrive Inc

Revenue
2.9B JPY
Cost of Revenue
-1.1B JPY
Gross Profit
1.8B JPY
Operating Expenses
-1.4B JPY
Operating Income
390.2m JPY
Other Expenses
63.4m JPY
Net Income
453.6m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

SmartDrive Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

54/100
Profitability
Score

SmartDrive Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

SmartDrive Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Short-Term Solvency
82/100
Solvency
Score

SmartDrive Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
SmartDrive Inc

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

Dividends

SmartDrive Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for SmartDrive 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
No dividends
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 SmartDrive Inc stock?

The intrinsic value of one SmartDrive Inc stock under the Base Case scenario is 594.3 JPY.

Is SmartDrive Inc stock undervalued or overvalued?

Compared to the current market price of 384 JPY, SmartDrive Inc is Undervalued by 35%.

Back to Top