Exedy Corp
TSE:7278

Watchlist Manager
Exedy Corp Logo
Exedy Corp
TSE:7278
Watchlist
Price: 5 350 JPY -1.47% Market Closed
Market Cap: 251.3B JPY

Intrinsic Value

The intrinsic value of one Exedy Corp stock under the Base Case scenario is 5 555.57 JPY. Compared to the current market price of 5 350 JPY, Exedy Corp is Undervalued by 4%.

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

Intrinsic Value
5 555.57 JPY
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Exedy Corp

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

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

Explain Valuation
Compare Exedy Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
Exedy Corp

Current Assets 171.5B
Cash & Short-Term Investments 75B
Receivables 52.1B
Other Current Assets 44.4B
Non-Current Assets 135.2B
Long-Term Investments 7.8B
PP&E 106.2B
Intangibles 4.3B
Other Non-Current Assets 16.9B
Current Liabilities 58.2B
Accounts Payable 35.4B
Accrued Liabilities 2.6B
Other Current Liabilities 20.1B
Non-Current Liabilities 65.3B
Long-Term Debt 41.6B
Other Non-Current Liabilities 23.7B
Efficiency

Free Cash Flow Analysis
Exedy Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Exedy Corp

Revenue
303.9B JPY
Cost of Revenue
-244B JPY
Gross Profit
59.9B JPY
Operating Expenses
-38.6B JPY
Operating Income
21.3B JPY
Other Expenses
-8.6B JPY
Net Income
12.7B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Exedy Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Healthy Gross Margin
ROE is Increasing
Sustainable 3Y Average Gross Margin
46/100
Profitability
Score

Exedy Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

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

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

Exedy 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
Exedy Corp

Wall Street analysts forecast Exedy Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Exedy Corp is 4 998 JPY with a low forecast of 4 949 JPY and a high forecast of 5 145 JPY.

Lowest
Price Target
4 949 JPY
7% Downside
Average
Price Target
4 998 JPY
7% Downside
Highest
Price Target
5 145 JPY
4% Downside
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 Exedy 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 Exedy Corp stock?

The intrinsic value of one Exedy Corp stock under the Base Case scenario is 5 555.57 JPY.

Is Exedy Corp stock undervalued or overvalued?

Compared to the current market price of 5 350 JPY, Exedy Corp is Undervalued by 4%.

Back to Top