Keyence Corp
TSE:6861

Watchlist Manager
Keyence Corp Logo
Keyence Corp
TSE:6861
Watchlist
Price: 55 740 JPY 6.54% Market Closed
Market Cap: 13.6T JPY

Intrinsic Value

The intrinsic value of one Keyence Corp stock under the Base Case scenario is 44 094.74 JPY. Compared to the current market price of 55 740 JPY, Keyence Corp is Overvalued by 21%.

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

Intrinsic Value
44 094.74 JPY
Overvaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Keyence Corp

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

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

Explain Valuation
Compare Keyence Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
Keyence Corp

Current Assets 1.7T
Cash & Short-Term Investments 1.3T
Receivables 323B
Other Current Assets 100.9B
Non-Current Assets 1.7T
Long-Term Investments 1.5T
PP&E 82.2B
Intangibles 33.5B
Other Non-Current Assets 45.3B
Current Liabilities 160.7B
Accounts Payable 15.1B
Accrued Liabilities 19.1B
Other Current Liabilities 126.5B
Non-Current Liabilities 11.1B
Other Non-Current Liabilities 11.1B
Efficiency

Free Cash Flow Analysis
Keyence Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Keyence Corp

Revenue
1.1T JPY
Cost of Revenue
-183.6B JPY
Gross Profit
905.3B JPY
Operating Expenses
-347.3B JPY
Operating Income
558B JPY
Other Expenses
-149.1B JPY
Net Income
408.9B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Keyence Corp's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Positive 3Y Average ROIC
Strong 3Y Average Operating Margin
Exceptional Gross Margin
63/100
Profitability
Score

Keyence Corp's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Keyence Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

Keyence Corp's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Keyence Corp

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

According to Wall Street analysts, the average 1-year price target for Keyence Corp is 73 912.6 JPY with a low forecast of 60 600 JPY and a high forecast of 90 300 JPY.

Lowest
Price Target
60 600 JPY
9% Upside
Average
Price Target
73 912.6 JPY
33% Upside
Highest
Price Target
90 300 JPY
62% 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 Keyence 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 Keyence Corp stock?

The intrinsic value of one Keyence Corp stock under the Base Case scenario is 44 094.74 JPY.

Is Keyence Corp stock undervalued or overvalued?

Compared to the current market price of 55 740 JPY, Keyence Corp is Overvalued by 21%.

Back to Top