IDOM Inc
TSE:7599

Watchlist Manager
IDOM Inc Logo
IDOM Inc
TSE:7599
Watchlist
Price: 1 239 JPY -1.2% Market Closed
Market Cap: 132.4B JPY

Intrinsic Value

The intrinsic value of one IDOM Inc stock under the Base Case scenario is 2 697.3 JPY. Compared to the current market price of 1 239 JPY, IDOM Inc is Undervalued by 54%.

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

Intrinsic Value
2 697.3 JPY
Undervaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
IDOM Inc

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

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

Explain Valuation
Compare IDOM Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
IDOM Inc

Current Assets 180.2B
Cash & Short-Term Investments 28B
Receivables 30.9B
Other Current Assets 121.3B
Non-Current Assets 63.4B
Long-Term Investments 29m
PP&E 46.6B
Intangibles 1.8B
Other Non-Current Assets 14.9B
Current Liabilities 76.6B
Accounts Payable 9.1B
Accrued Liabilities 1.3B
Short-Term Debt 1.9B
Other Current Liabilities 64.2B
Non-Current Liabilities 84.3B
Long-Term Debt 73B
Other Non-Current Liabilities 11.3B
Efficiency

Free Cash Flow Analysis
IDOM Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
IDOM Inc

Revenue
520.1B JPY
Cost of Revenue
-430.9B JPY
Gross Profit
89.2B JPY
Operating Expenses
-70.9B JPY
Operating Income
18.3B JPY
Other Expenses
-6.2B JPY
Net Income
12.1B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

IDOM Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Positive ROE
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
49/100
Profitability
Score

IDOM Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

IDOM Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
68/100
Solvency
Score

IDOM Inc's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
IDOM Inc

Wall Street analysts forecast IDOM Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for IDOM Inc is 1 703.4 JPY with a low forecast of 1 282.7 JPY and a high forecast of 2 205 JPY.

Lowest
Price Target
1 282.7 JPY
4% Upside
Average
Price Target
1 703.4 JPY
37% Upside
Highest
Price Target
2 205 JPY
78% Upside
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 IDOM 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?

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 IDOM Inc stock?

The intrinsic value of one IDOM Inc stock under the Base Case scenario is 2 697.3 JPY.

Is IDOM Inc stock undervalued or overvalued?

Compared to the current market price of 1 239 JPY, IDOM Inc is Undervalued by 54%.

Back to Top