Rorze Corp
TSE:6323

Watchlist Manager
Rorze Corp Logo
Rorze Corp
TSE:6323
Watchlist
Price: 2 533.5 JPY 0.34% Market Closed
Market Cap: 446.9B JPY

Intrinsic Value

The intrinsic value of one Rorze Corp stock under the Base Case scenario is 2 308.71 JPY. Compared to the current market price of 2 533.5 JPY, Rorze Corp is Overvalued by 9%.

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

Intrinsic Value
2 308.71 JPY
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rorze Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about Rorze Corp?

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 Rorze Corp valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rorze Corp.

Explain Valuation
Compare Rorze Corp to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Rorze Corp?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rorze Corp

Current Assets 138.4B
Cash & Short-Term Investments 61B
Receivables 30.3B
Other Current Assets 47.1B
Non-Current Assets 39.6B
Long-Term Investments 1.5B
PP&E 23B
Intangibles 10.5B
Other Non-Current Assets 4.6B
Current Liabilities 38.4B
Accounts Payable 7.6B
Accrued Liabilities 1.8B
Other Current Liabilities 29B
Non-Current Liabilities 22.9B
Long-Term Debt 11.4B
Other Non-Current Liabilities 11.4B
Efficiency

Free Cash Flow Analysis
Rorze Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rorze Corp

Revenue
129.8B JPY
Cost of Revenue
-77.6B JPY
Gross Profit
52.1B JPY
Operating Expenses
-21.1B JPY
Operating Income
31.1B JPY
Other Expenses
-12.4B JPY
Net Income
18.7B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Rorze Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Positive 3Y Average ROIC
Healthy Operating Margin
Positive ROIC
56/100
Profitability
Score

Rorze Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rorze Corp's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

95/100
Solvency
Score

Rorze Corp's solvency score is 95/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rorze Corp

Wall Street analysts forecast Rorze Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Rorze Corp is 2 754 JPY with a low forecast of 2 121 JPY and a high forecast of 4 200 JPY.

Lowest
Price Target
2 121 JPY
16% Downside
Average
Price Target
2 754 JPY
9% Upside
Highest
Price Target
4 200 JPY
66% 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 Rorze Corp 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 Rorze Corp stock?

The intrinsic value of one Rorze Corp stock under the Base Case scenario is 2 308.71 JPY.

Is Rorze Corp stock undervalued or overvalued?

Compared to the current market price of 2 533.5 JPY, Rorze Corp is Overvalued by 9%.

Back to Top