GameWith Inc
TSE:6552

Watchlist Manager
GameWith Inc Logo
GameWith Inc
TSE:6552
Watchlist
Price: 171 JPY Market Closed
Market Cap: 3.1B JPY

Intrinsic Value

The intrinsic value of one GameWith Inc stock under the Base Case scenario is 229.46 JPY. Compared to the current market price of 171 JPY, GameWith Inc is Undervalued by 25%.

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

Intrinsic Value
229.46 JPY
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
GameWith Inc

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

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

Explain Valuation
Compare GameWith Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
GameWith Inc

Current Assets 2.8B
Cash & Short-Term Investments 2B
Receivables 733.8m
Other Current Assets 66.8m
Non-Current Assets 600.6m
PP&E 48.2m
Intangibles 73.5m
Other Non-Current Assets 478.9m
Current Liabilities 697.2m
Accounts Payable 227m
Accrued Liabilities 194.6m
Other Current Liabilities 275.6m
Non-Current Liabilities 31m
Other Non-Current Liabilities 31m
Efficiency

Free Cash Flow Analysis
GameWith Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
GameWith Inc

Revenue
3.6B JPY
Cost of Revenue
-2.3B JPY
Gross Profit
1.3B JPY
Operating Expenses
-1.4B JPY
Operating Income
-92.3m JPY
Other Expenses
-14.8m JPY
Net Income
-107.2m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

GameWith Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Net Margin
Declining Gross Margin
33/100
Profitability
Score

GameWith Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

GameWith Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
68/100
Solvency
Score

GameWith Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
GameWith Inc

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

Dividends

GameWith Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for GameWith 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 GameWith Inc stock?

The intrinsic value of one GameWith Inc stock under the Base Case scenario is 229.46 JPY.

Is GameWith Inc stock undervalued or overvalued?

Compared to the current market price of 171 JPY, GameWith Inc is Undervalued by 25%.

Back to Top