GameWith Inc
TSE:6552
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%.
Valuation Backtest
GameWith Inc
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.
Fundamental Analysis
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 |
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
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
GameWith Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
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.
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
According to Wall Street analysts, the average 1-year price target for GameWith Inc is 800 JPY .
Shareholder Return
Price
GameWith Inc
Average Annual Return | -22.97% |
Standard Deviation of Annual Returns | 10.15% |
Max Drawdown | -74% |
Market Capitalization | 4.3B JPY |
Shares Outstanding | 17 822 500 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.