GMO Media Inc
TSE:6180
Intrinsic Value
GMO Media, Inc. develops media businesses on the Internet for general consumers. [ Read More ]
The intrinsic value of one GMO Media Inc stock under the Base Case scenario is 2 484.99 JPY. Compared to the current market price of 2 881 JPY, GMO Media Inc is Overvalued by 14%.
Valuation Backtest
GMO Media Inc
Run backtest to discover the historical profit from buying and selling GMO Media 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
Balance Sheet Decomposition
GMO Media Inc
Current Assets | 4.8B |
Cash & Short-Term Investments | 1.8B |
Receivables | 1.2B |
Other Current Assets | 1.7B |
Non-Current Assets | 706.1m |
Long-Term Investments | 139.1m |
PP&E | 27.3m |
Intangibles | 156.6m |
Other Non-Current Assets | 383.1m |
Current Liabilities | 3.1B |
Accounts Payable | 955.2m |
Accrued Liabilities | 15m |
Other Current Liabilities | 2.1B |
Non-Current Liabilities | 16.1m |
Long-Term Debt | 2.3m |
Other Non-Current Liabilities | 13.8m |
Earnings Waterfall
GMO Media Inc
Revenue
|
6.3B
JPY
|
Cost of Revenue
|
-3.5B
JPY
|
Gross Profit
|
2.8B
JPY
|
Operating Expenses
|
-2.2B
JPY
|
Operating Income
|
533.9m
JPY
|
Other Expenses
|
-172.6m
JPY
|
Net Income
|
361.3m
JPY
|
Free Cash Flow Analysis
GMO Media Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
GMO Media Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
GMO Media Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
GMO Media Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
GMO Media Inc's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
GMO Media Inc
Shareholder Return
Price
GMO Media Inc
Average Annual Return | 1.28% |
Standard Deviation of Annual Returns | 11.38% |
Max Drawdown | -49% |
Market Capitalization | 5B JPY |
Shares Outstanding | 1 746 533 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
GMO Media, Inc. develops media businesses on the Internet for general consumers. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 163 full-time employees. The company went IPO on 2015-10-23. The firm operates in two business segments. The Media business segment is composed of two service groups of EC media and social media. The Other media support business segment includes advertisement syndicate and AffiTown service, mainly engaged in utilizing the know-how and systems in the media business to support the monetization of external media.
Contact
IPO
Employees
Officers
The intrinsic value of one GMO Media Inc stock under the Base Case scenario is 2 484.99 JPY.
Compared to the current market price of 2 881 JPY, GMO Media Inc is Overvalued by 14%.