Vector Inc
TSE:6058

Watchlist Manager
Vector Inc Logo
Vector Inc
TSE:6058
Watchlist
Price: 1 476 JPY -6.58% Market Closed
Market Cap: 69.2B JPY

Intrinsic Value

The intrinsic value of one Vector Inc stock under the Base Case scenario is 2 125.91 JPY. Compared to the current market price of 1 476 JPY, Vector Inc is Undervalued by 31%.

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

Intrinsic Value
2 125.91 JPY
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vector Inc

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

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

Explain Valuation
Compare Vector Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Vector Inc

Current Assets 37.3B
Cash & Short-Term Investments 24.3B
Receivables 7.8B
Other Current Assets 5.2B
Non-Current Assets 12.6B
Long-Term Investments 1.6B
PP&E 1.6B
Intangibles 5.8B
Other Non-Current Assets 3.6B
Current Liabilities 18.8B
Accounts Payable 2.7B
Accrued Liabilities 510m
Short-Term Debt 6.2B
Other Current Liabilities 9.4B
Non-Current Liabilities 11.2B
Long-Term Debt 5.3B
Other Non-Current Liabilities 5.9B
Efficiency

Free Cash Flow Analysis
Vector Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vector Inc

Revenue
63.5B JPY
Cost of Revenue
-20.2B JPY
Gross Profit
43.3B JPY
Operating Expenses
-32.1B JPY
Operating Income
11.2B JPY
Other Expenses
-5.4B JPY
Net Income
5.8B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vector Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Exceptional ROIC
Exceptional 3Y Average ROE
Exceptional ROE
65/100
Profitability
Score

Vector Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vector Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

76/100
Solvency
Score

Vector Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vector Inc

Wall Street analysts forecast Vector Inc stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Vector Inc is 1 438.2 JPY with a low forecast of 1 424.1 JPY and a high forecast of 1 480.5 JPY.

Lowest
Price Target
1 424.1 JPY
4% Downside
Average
Price Target
1 438.2 JPY
3% Downside
Highest
Price Target
1 480.5 JPY
0% Upside
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 Vector 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 Vector Inc stock?

The intrinsic value of one Vector Inc stock under the Base Case scenario is 2 125.91 JPY.

Is Vector Inc stock undervalued or overvalued?

Compared to the current market price of 1 476 JPY, Vector Inc is Undervalued by 31%.

Back to Top