Cyberdyne Inc
TSE:7779

Watchlist Manager
Cyberdyne Inc Logo
Cyberdyne Inc
TSE:7779
Watchlist
Price: 187 JPY 0.54% Market Closed
Market Cap: 25.7B JPY

Intrinsic Value

The intrinsic value of one Cyberdyne Inc stock under the Base Case scenario is 169.67 JPY. Compared to the current market price of 187 JPY, Cyberdyne Inc is Overvalued by 9%.

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

Intrinsic Value
169.67 JPY
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cyberdyne Inc

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

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

Explain Valuation
Compare Cyberdyne Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Cyberdyne Inc

Current Assets 16.8B
Cash & Short-Term Investments 15.1B
Receivables 480m
Other Current Assets 1.3B
Non-Current Assets 32.1B
Long-Term Investments 16B
PP&E 13.8B
Intangibles 1.8B
Other Non-Current Assets 475m
Current Liabilities 1.2B
Accounts Payable 592m
Other Current Liabilities 595m
Non-Current Liabilities 8.1B
Long-Term Debt 283m
Other Non-Current Liabilities 7.8B
Efficiency

Free Cash Flow Analysis
Cyberdyne Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cyberdyne Inc

Revenue
4.2B JPY
Cost of Revenue
-1.7B JPY
Gross Profit
2.5B JPY
Operating Expenses
-3.1B JPY
Operating Income
-603m JPY
Other Expenses
401m JPY
Net Income
-202m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Cyberdyne Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
ROIC is Increasing
37/100
Profitability
Score

Cyberdyne Inc's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cyberdyne Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Negative Net Debt
Low D/E
74/100
Solvency
Score

Cyberdyne Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cyberdyne Inc

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

According to Wall Street analysts, the average 1-year price target for Cyberdyne Inc is 241.74 JPY with a low forecast of 202 JPY and a high forecast of 287.7 JPY.

Lowest
Price Target
202 JPY
8% Upside
Average
Price Target
241.74 JPY
29% Upside
Highest
Price Target
287.7 JPY
54% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Cyberdyne Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Cyberdyne 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 Cyberdyne Inc stock?

The intrinsic value of one Cyberdyne Inc stock under the Base Case scenario is 169.67 JPY.

Is Cyberdyne Inc stock undervalued or overvalued?

Compared to the current market price of 187 JPY, Cyberdyne Inc is Overvalued by 9%.

Back to Top