Intrinsic Value

The intrinsic value of one WA Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 380 JPY, WA Inc is hidden .

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

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

Valuation History
WA Inc

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

WA Inc looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether WA 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 WA 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 WA Inc valued this way?

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

Explain Valuation
Compare WA Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
WA Inc

Current Assets 9.9B
Cash & Short-Term Investments 2B
Receivables 1.6B
Other Current Assets 6.3B
Non-Current Assets 3.4B
Long-Term Investments 263.5m
PP&E 1.3B
Intangibles 21.8m
Other Non-Current Assets 1.8B
Current Liabilities 1.9B
Accounts Payable 951.8m
Accrued Liabilities 154.7m
Other Current Liabilities 806m
Non-Current Liabilities 516.1m
Other Non-Current Liabilities 516.1m
Efficiency

Free Cash Flow Analysis
WA Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
WA Inc

Revenue
23.2B JPY
Cost of Revenue
-9B JPY
Gross Profit
14.2B JPY
Operating Expenses
-12.9B JPY
Operating Income
1.3B JPY
Other Expenses
-408.1m JPY
Net Income
892.5m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

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

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROIC
Positive 3Y Average ROE
hidden
Profitability
Score

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

Solvency Score
Solvency Due Diligence

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

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
hidden
Solvency
Score

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

Wall St
Price Targets

Price Targets Summary
WA Inc

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

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
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 WA 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
Lowest
Average
Highest
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 WA Inc stock?

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

Is WA Inc stock undervalued or overvalued?

Compared to the current market price of 1 380 JPY, WA Inc is hidden .

Back to Top