CellSeed Inc
TSE:7776

Watchlist Manager
CellSeed Inc Logo
CellSeed Inc
TSE:7776
Watchlist
Price: 286 JPY 1.06% Market Closed
Market Cap: 9.9B JPY

Intrinsic Value

The intrinsic value of one CellSeed Inc stock under the Base Case scenario is 31.88 JPY. Compared to the current market price of 286 JPY, CellSeed Inc is Overvalued by 89%.

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

Intrinsic Value
31.88 JPY
Overvaluation 89%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
CellSeed Inc

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

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

Explain Valuation
Compare CellSeed Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
CellSeed Inc

Current Assets 1.5B
Cash & Short-Term Investments 1.4B
Receivables 21.8m
Other Current Assets 140.1m
Non-Current Assets 134m
Other Non-Current Assets 134m
Current Liabilities 210.6m
Accounts Payable 1.2m
Accrued Liabilities 16.4m
Other Current Liabilities 192.9m
Non-Current Liabilities 143.9m
Long-Term Debt 110m
Other Non-Current Liabilities 33.9m
Efficiency

Free Cash Flow Analysis
CellSeed Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CellSeed Inc

Revenue
120.3m JPY
Cost of Revenue
-56.9m JPY
Gross Profit
63.4m JPY
Operating Expenses
-1.1B JPY
Operating Income
-1B JPY
Other Expenses
-23.4m JPY
Net Income
-1B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

CellSeed Inc's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Gross Margin is Increasing
18/100
Profitability
Score

CellSeed Inc's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CellSeed Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

CellSeed Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CellSeed Inc

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

Dividends

CellSeed Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for CellSeed 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
No dividends
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 CellSeed Inc stock?

The intrinsic value of one CellSeed Inc stock under the Base Case scenario is 31.88 JPY.

Is CellSeed Inc stock undervalued or overvalued?

Compared to the current market price of 286 JPY, CellSeed Inc is Overvalued by 89%.

Back to Top