CyberBuzz Inc
TSE:7069
Intrinsic Value
CyberBuzz, Inc. engages in social media marketing business. [ Read More ]
The intrinsic value of one CyberBuzz Inc stock under the Base Case scenario is 2 180.4 JPY. Compared to the current market price of 3 020 JPY, CyberBuzz Inc is Overvalued by 28%.
Valuation Backtest
CyberBuzz Inc
Run backtest to discover the historical profit from buying and selling CyberBuzz 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
CyberBuzz Inc
Current Assets | 4.5B |
Cash & Short-Term Investments | 1.2B |
Receivables | 3.3B |
Other Current Assets | 78.7m |
Non-Current Assets | 730.9m |
Long-Term Investments | 70.7m |
PP&E | 39.3m |
Intangibles | 421.5m |
Other Non-Current Assets | 199.4m |
Current Liabilities | 2.5B |
Accounts Payable | 1.9B |
Accrued Liabilities | 88.7m |
Other Current Liabilities | 462m |
Non-Current Liabilities | 350.7m |
Long-Term Debt | 303m |
Other Non-Current Liabilities | 47.7m |
Earnings Waterfall
CyberBuzz Inc
Revenue
|
6.5B
JPY
|
Cost of Revenue
|
-3.7B
JPY
|
Gross Profit
|
2.8B
JPY
|
Operating Expenses
|
-2.2B
JPY
|
Operating Income
|
590.3m
JPY
|
Other Expenses
|
-257m
JPY
|
Net Income
|
333.2m
JPY
|
Free Cash Flow Analysis
CyberBuzz Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
CyberBuzz Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
CyberBuzz Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CyberBuzz Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
CyberBuzz 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
CyberBuzz Inc
Shareholder Return
Price
CyberBuzz Inc
Average Annual Return | -5.1% |
Standard Deviation of Annual Returns | 63.82% |
Max Drawdown | -90% |
Market Capitalization | 12B JPY |
Shares Outstanding | 3 974 140 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
CyberBuzz, Inc. engages in social media marketing business. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 155 full-time employees. The company went IPO on 2019-09-19. The NINARY service and Ripre service is involved in the advertising and marketing business by influencers who have a certain number of readers and followers in social media. The Pochicome service operates a monitor Website that anyone can use if they use social media. The to buy service operates an online media where influencers introduce their personal items and services as original articles. The SNS Account Management service supports the operation of social media accounts that are officially operated by client companies. In addition to sales of services operated by the Company, the Internet advertising agency sales service also sells advertising products centered on social media-related advertisements such as YouTube, Instagram, Facebook, Twitter, and LINE.
Contact
IPO
Employees
Officers
The intrinsic value of one CyberBuzz Inc stock under the Base Case scenario is 2 180.4 JPY.
Compared to the current market price of 3 020 JPY, CyberBuzz Inc is Overvalued by 28%.