FreakOut Holdings Inc
TSE:6094

Watchlist Manager
FreakOut Holdings Inc Logo
FreakOut Holdings Inc
TSE:6094
Watchlist
Price: 545 JPY 1.49% Market Closed
Market Cap: 9.8B JPY

Intrinsic Value

The intrinsic value of one FreakOut Holdings Inc stock under the Base Case scenario is 2 153.72 JPY. Compared to the current market price of 545 JPY, FreakOut Holdings Inc is Undervalued by 75%.

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

Intrinsic Value
2 153.72 JPY
Undervaluation 75%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
FreakOut Holdings Inc

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

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

Explain Valuation
Compare FreakOut Holdings Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
FreakOut Holdings Inc

Current Assets 29.4B
Cash & Short-Term Investments 17.6B
Receivables 9.8B
Other Current Assets 2B
Non-Current Assets 10.8B
Long-Term Investments 4B
PP&E 681.8m
Intangibles 4.8B
Other Non-Current Assets 1.3B
Current Liabilities 18.8B
Accounts Payable 6.8B
Accrued Liabilities 390.1m
Short-Term Debt 6.4B
Other Current Liabilities 5.2B
Non-Current Liabilities 10.5B
Long-Term Debt 8.4B
Other Non-Current Liabilities 2.1B
Efficiency

Free Cash Flow Analysis
FreakOut Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
FreakOut Holdings Inc

Revenue
50.3B JPY
Cost of Revenue
-36.3B JPY
Gross Profit
14.1B JPY
Operating Expenses
-14B JPY
Operating Income
96.5m JPY
Other Expenses
179m JPY
Net Income
275.5m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

FreakOut Holdings Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
41/100
Profitability
Score

FreakOut Holdings Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

FreakOut Holdings Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Short-Term Solvency
Long-Term Solvency
Average D/E
38/100
Solvency
Score

FreakOut Holdings Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
FreakOut Holdings Inc

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

Dividends

FreakOut Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for FreakOut Holdings 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 FreakOut Holdings Inc stock?

The intrinsic value of one FreakOut Holdings Inc stock under the Base Case scenario is 2 153.72 JPY.

Is FreakOut Holdings Inc stock undervalued or overvalued?

Compared to the current market price of 545 JPY, FreakOut Holdings Inc is Undervalued by 75%.

Back to Top