Inclusive Inc
TSE:7078

Watchlist Manager
Inclusive Inc Logo
Inclusive Inc
TSE:7078
Watchlist
Price: 370 JPY -1.07% Market Closed
Market Cap: 3.7B JPY

Intrinsic Value

The intrinsic value of one Inclusive Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 370 JPY, Inclusive Inc is hidden .

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

Inclusive Inc Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Inclusive Inc

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

Inclusive Inc looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether Inclusive Inc usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about Inclusive Inc?

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 Inclusive Inc valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Inclusive Inc.

Explain Valuation
Compare Inclusive Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Inclusive Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Inclusive Inc

Current Assets 2.5B
Cash & Short-Term Investments 1.9B
Receivables 348.9m
Other Current Assets 169.1m
Non-Current Assets 812m
Long-Term Investments 5.9m
PP&E 485.6m
Intangibles 191.5m
Other Non-Current Assets 129m
Current Liabilities 862m
Accounts Payable 232.6m
Accrued Liabilities 5.4m
Short-Term Debt 180m
Other Current Liabilities 444m
Non-Current Liabilities 870m
Long-Term Debt 405.2m
Other Non-Current Liabilities 464.8m
Efficiency

Free Cash Flow Analysis
Inclusive Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Inclusive Inc

Revenue
4.6B JPY
Cost of Revenue
-2.9B JPY
Gross Profit
1.7B JPY
Operating Expenses
-2.2B JPY
Operating Income
-469m JPY
Other Expenses
-586.5m JPY
Net Income
-1.1B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Inclusive Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Operating Margin is Increasing
Declining Gross Margin
hidden
Profitability
Score

Inclusive Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Inclusive Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Short-Term Solvency
Long-Term Solvency
hidden
Solvency
Score

Inclusive Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Inclusive Inc

There are no price targets for Inclusive Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Inclusive Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Inclusive Inc is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Inclusive Inc stock?

The intrinsic value of one Inclusive Inc stock under the Base Case scenario is hidden JPY.

Is Inclusive Inc stock undervalued or overvalued?

Compared to the current market price of 370 JPY, Inclusive Inc is hidden .

Back to Top