Frontier Management Inc
TSE:7038
Intrinsic Value
Frontier Management Inc. engages in financial consulting business. [ Read More ]
The intrinsic value of one Frontier Management Inc stock under the Base Case scenario is 1 683.51 JPY. Compared to the current market price of 1 510 JPY, Frontier Management Inc is Undervalued by 10%.
Valuation Backtest
Frontier Management Inc
Run backtest to discover the historical profit from buying and selling Frontier Management 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
Frontier Management Inc
Current Assets | 8.2B |
Cash & Short-Term Investments | 6.4B |
Receivables | 1.5B |
Other Current Assets | 325.2m |
Non-Current Assets | 2.7B |
Long-Term Investments | 1.3B |
PP&E | 282.3m |
Intangibles | 259.8m |
Other Non-Current Assets | 868.6m |
Current Liabilities | 2.6B |
Accounts Payable | 111.5m |
Accrued Liabilities | 1B |
Other Current Liabilities | 1.4B |
Non-Current Liabilities | 4.5B |
Long-Term Debt | 1.4B |
Other Non-Current Liabilities | 3.2B |
Earnings Waterfall
Frontier Management Inc
Revenue
|
10B
JPY
|
Cost of Revenue
|
-4.5B
JPY
|
Gross Profit
|
5.5B
JPY
|
Operating Expenses
|
-4.3B
JPY
|
Operating Income
|
1.3B
JPY
|
Other Expenses
|
-470.9m
JPY
|
Net Income
|
780.7m
JPY
|
Free Cash Flow Analysis
Frontier Management Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Frontier Management Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
Frontier Management Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Frontier Management Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Frontier Management Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Frontier Management Inc
Shareholder Return
Price
Frontier Management Inc
Average Annual Return | 58.44% |
Standard Deviation of Annual Returns | 116.22% |
Max Drawdown | -80% |
Market Capitalization | 17.7B JPY |
Shares Outstanding | 11 899 700 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Frontier Management Inc. engages in financial consulting business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 257 full-time employees. The company went IPO on 2018-09-28. The management consulting business is related to management execution strategy such as company strategy, business strategy, function specific strategy, execution support from formulation of medium-term management plan to execution support services. The financial advisory business engages in advisory and assistance on general operations such as planning M & A strategy, selection and approach of target company, corporate value calculation and others. The rehabilitation support business provides total supporting services, adjustment of interests with financial institutions, management participation, and support for various rehabilitation procedures. The other business engages in rehabilitation support business and financial advisory business.
Contact
IPO
Employees
Officers
The intrinsic value of one Frontier Management Inc stock under the Base Case scenario is 1 683.51 JPY.
Compared to the current market price of 1 510 JPY, Frontier Management Inc is Undervalued by 10%.