
Shimano Inc
TSE:7309

Intrinsic Value
The intrinsic value of one
Shimano Inc
stock under the Base Case scenario is
17 685.25
JPY.
Compared to the current market price of 20 050 JPY,
Shimano Inc
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shimano Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Shimano Inc
Balance Sheet Decomposition
Shimano Inc
Current Assets | 658.3B |
Cash & Short-Term Investments | 467.9B |
Receivables | 47.4B |
Other Current Assets | 143B |
Non-Current Assets | 254.5B |
Long-Term Investments | 26.7B |
PP&E | 188.2B |
Intangibles | 25.5B |
Other Non-Current Assets | 14B |
Free Cash Flow Analysis
Shimano Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Shimano Inc
Revenue
|
464B
JPY
|
Cost of Revenue
|
-285.6B
JPY
|
Gross Profit
|
178.4B
JPY
|
Operating Expenses
|
-110.6B
JPY
|
Operating Income
|
67.8B
JPY
|
Other Expenses
|
-5.4B
JPY
|
Net Income
|
62.4B
JPY
|
Profitability Score
Profitability Due Diligence
Shimano Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Shimano Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shimano Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Score
Shimano Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shimano Inc
According to Wall Street analysts, the average 1-year price target for
Shimano Inc
is 22 395.38 JPY
with a low forecast of 19 695 JPY and a high forecast of 25 200 JPY.
Dividends
Current shareholder yield for Shimano Inc 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?
The intrinsic value of one
Shimano Inc
stock under the Base Case scenario is
17 685.25
JPY.
Compared to the current market price of 20 050 JPY,
Shimano Inc
is
Overvalued by 12%.