First Time Loading...

GameWith Inc
TSE:6552

Watchlist Manager
GameWith Inc Logo
GameWith Inc
TSE:6552
Watchlist
Price: 242 JPY -3.59% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Gamewith, Inc. owns and operates game information services through its website, which provides game strategies, reviews, and video distribution services. [ Read More ]

The intrinsic value of one GameWith Inc stock under the Base Case scenario is 334.31 JPY. Compared to the current market price of 242 JPY, GameWith Inc is Undervalued by 28%.

Key Points:
Intrinsic Value
Base Case
334.31 JPY
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
GameWith Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling GameWith Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
GameWith Inc

Provide an overview of the primary business activities
of GameWith Inc.

What unique competitive advantages
does GameWith Inc hold over its rivals?

What risks and challenges
does GameWith Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for GameWith Inc.

Provide P/S
for GameWith Inc.

Provide P/E
for GameWith Inc.

Provide P/OCF
for GameWith Inc.

Provide P/FCFE
for GameWith Inc.

Provide P/B
for GameWith Inc.

Provide EV/S
for GameWith Inc.

Provide EV/GP
for GameWith Inc.

Provide EV/EBITDA
for GameWith Inc.

Provide EV/EBIT
for GameWith Inc.

Provide EV/OCF
for GameWith Inc.

Provide EV/FCFF
for GameWith Inc.

Provide EV/IC
for GameWith Inc.

Show me price targets
for GameWith Inc made by professional analysts.

What are the Revenue projections
for GameWith Inc?

How accurate were the past Revenue estimates
for GameWith Inc?

What are the Net Income projections
for GameWith Inc?

How accurate were the past Net Income estimates
for GameWith Inc?

What are the EPS projections
for GameWith Inc?

How accurate were the past EPS estimates
for GameWith Inc?

What are the EBIT projections
for GameWith Inc?

How accurate were the past EBIT estimates
for GameWith Inc?

Compare the revenue forecasts
for GameWith Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of GameWith Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of GameWith Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of GameWith Inc compared to its peers.

Compare the P/E ratios
of GameWith Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing GameWith Inc with its peers.

Analyze the financial leverage
of GameWith Inc compared to its main competitors.

Show all profitability ratios
for GameWith Inc.

Provide ROE
for GameWith Inc.

Provide ROA
for GameWith Inc.

Provide ROIC
for GameWith Inc.

Provide ROCE
for GameWith Inc.

Provide Gross Margin
for GameWith Inc.

Provide Operating Margin
for GameWith Inc.

Provide Net Margin
for GameWith Inc.

Provide FCF Margin
for GameWith Inc.

Show all solvency ratios
for GameWith Inc.

Provide D/E Ratio
for GameWith Inc.

Provide D/A Ratio
for GameWith Inc.

Provide Interest Coverage Ratio
for GameWith Inc.

Provide Altman Z-Score Ratio
for GameWith Inc.

Provide Quick Ratio
for GameWith Inc.

Provide Current Ratio
for GameWith Inc.

Provide Cash Ratio
for GameWith Inc.

What is the historical Revenue growth
over the last 5 years for GameWith Inc?

What is the historical Net Income growth
over the last 5 years for GameWith Inc?

What is the current Free Cash Flow
of GameWith Inc?

Financials

Balance Sheet Decomposition
GameWith Inc

Current Assets 3.5B
Cash & Short-Term Investments 2.8B
Receivables 518.2m
Other Current Assets 133.7m
Non-Current Assets 514.3m
PP&E 56.4m
Intangibles 22.4m
Other Non-Current Assets 435.6m
Current Liabilities 784.1m
Accounts Payable 129.8m
Accrued Liabilities 166.9m
Other Current Liabilities 487.3m
Non-Current Liabilities 136m
Long-Term Debt 108.3m
Other Non-Current Liabilities 27.7m
Efficiency

Earnings Waterfall
GameWith Inc

Revenue
3.6B JPY
Cost of Revenue
-2B JPY
Gross Profit
1.6B JPY
Operating Expenses
-1.4B JPY
Operating Income
204.7m JPY
Other Expenses
-428m JPY
Net Income
-223.3m JPY

Free Cash Flow Analysis
GameWith Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

GameWith Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional ROIC
ROIC is Increasing
Positive 3-Years Revenue Growth
52/100
Profitability
Score

GameWith Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

GameWith Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

GameWith Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
GameWith Inc

Wall Street analysts forecast GameWith Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GameWith Inc is 800 JPY .

Lowest
Price Target
Not Available
Average
Price Target
800 JPY
231% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
GameWith Inc

1M 1M
-21%
6M 6M
-18%
1Y 1Y
-34%
3Y 3Y
-68%
5Y 5Y
-73%
10Y 10Y
-89%
Annual Price Range
242
52w Low
242
52w High
404
Price Metrics
Average Annual Return -22.97%
Standard Deviation of Annual Returns 10.15%
Max Drawdown -74%
Shares Statistics
Market Capitalization 4.3B JPY
Shares Outstanding 17 822 500
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

GameWith Inc Logo
GameWith Inc

Country

Japan

Industry

Media

Market Cap

4.3B JPY

Dividend Yield

0%

Description

Gamewith, Inc. owns and operates game information services through its website, which provides game strategies, reviews, and video distribution services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 152 full-time employees. The company went IPO on 2017-06-30. GameWith operates through three contents. The game strategy is involved in the provision of strategy information such as a smartphone game. The game introduction is involved in the provision of information for finding a game. Video distribution is primarily for exclusive gamers distribute videos on YouTube. The firm is also involved in the commission for game activity production.

Contact

TOKYO-TO
Minato-ku
20F, Roppongi Hills Mori Tower, 6-10-1, Roppongi
https://gamewith.co.jp/

IPO

2017-06-30

Employees

152

Officers

President & Representative Director
Mr. Takuya Imaizumi
Executive Officer, GM of Business Administration and Human Resources Department & Director
Hideyuki Hiyoshi
Executive Officer & Head of Entertainment Business Division
Yuta Shigetoh
Executive Officer, GM of Strategic Media Division and Communication Design Department & Director
Takahiro Yazaki
Head of President's Office & Executive Officer
Kaoru Kurota

See Also

Discover More
What is the Intrinsic Value of one GameWith Inc stock?

The intrinsic value of one GameWith Inc stock under the Base Case scenario is 334.31 JPY.

Is GameWith Inc stock undervalued or overvalued?

Compared to the current market price of 242 JPY, GameWith Inc is Undervalued by 28%.