Raiznext Corp
TSE:6379

Watchlist Manager
Raiznext Corp Logo
Raiznext Corp
TSE:6379
Watchlist
Price: 2 493 JPY -0.48% Market Closed
Market Cap: 135B JPY

Intrinsic Value

The intrinsic value of one Raiznext Corp stock under the Base Case scenario is 3 020.37 JPY. Compared to the current market price of 2 493 JPY, Raiznext Corp is Undervalued by 17%.

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

Intrinsic Value
3 020.37 JPY
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Raiznext Corp

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

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

Explain Valuation
Compare Raiznext Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
Raiznext Corp

Current Assets 97.2B
Cash & Short-Term Investments 4.8B
Receivables 89.5B
Other Current Assets 2.9B
Non-Current Assets 30.9B
Long-Term Investments 5.8B
PP&E 21B
Intangibles 1.8B
Other Non-Current Assets 2.3B
Current Liabilities 36.4B
Accounts Payable 13.6B
Accrued Liabilities 2.4B
Other Current Liabilities 20.4B
Non-Current Liabilities 4.5B
Other Non-Current Liabilities 4.5B
Efficiency

Free Cash Flow Analysis
Raiznext Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Raiznext Corp

Revenue
171.6B JPY
Cost of Revenue
-148B JPY
Gross Profit
23.6B JPY
Operating Expenses
-8.3B JPY
Operating Income
15.2B JPY
Other Expenses
-4.6B JPY
Net Income
10.7B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Raiznext Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

50/100
Profitability
Score

Raiznext Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Raiznext Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
86/100
Solvency
Score

Raiznext Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Raiznext Corp

There are no price targets for Raiznext Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 Raiznext 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 Raiznext Corp stock?

The intrinsic value of one Raiznext Corp stock under the Base Case scenario is 3 020.37 JPY.

Is Raiznext Corp stock undervalued or overvalued?

Compared to the current market price of 2 493 JPY, Raiznext Corp is Undervalued by 17%.

Back to Top