
M&A Capital Partners Co Ltd
TSE:6080

Intrinsic Value
The intrinsic value of one
M&A Capital Partners Co Ltd
stock under the Base Case scenario is
4 942.16
JPY.
Compared to the current market price of 2 778 JPY,
M&A Capital Partners Co Ltd
is
Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
M&A Capital Partners Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
M&A Capital Partners Co Ltd
Balance Sheet Decomposition
M&A Capital Partners Co Ltd
Current Assets | 43.6B |
Cash & Short-Term Investments | 42.9B |
Receivables | 307.2m |
Other Current Assets | 461.1m |
Non-Current Assets | 5.4B |
Long-Term Investments | 1.6B |
PP&E | 1B |
Intangibles | 417.5m |
Other Non-Current Assets | 2.4B |
Free Cash Flow Analysis
M&A Capital Partners Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
M&A Capital Partners Co Ltd
Revenue
|
23.4B
JPY
|
Cost of Revenue
|
-8.1B
JPY
|
Gross Profit
|
15.3B
JPY
|
Operating Expenses
|
-6.3B
JPY
|
Operating Income
|
8.9B
JPY
|
Other Expenses
|
-2.7B
JPY
|
Net Income
|
6.2B
JPY
|
Profitability Score
Profitability Due Diligence
M&A Capital Partners Co Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.

Score
M&A Capital Partners Co Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
M&A Capital Partners Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
M&A Capital Partners Co Ltd's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
M&A Capital Partners Co Ltd
According to Wall Street analysts, the average 1-year price target for
M&A Capital Partners Co Ltd
is 4 335 JPY
with a low forecast of 3 737 JPY and a high forecast of 5 250 JPY.
Dividends
Current shareholder yield for M&A Capital Partners Co Ltd 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?
The intrinsic value of one
M&A Capital Partners Co Ltd
stock under the Base Case scenario is
4 942.16
JPY.
Compared to the current market price of 2 778 JPY,
M&A Capital Partners Co Ltd
is
Undervalued by 44%.