First Time Loading...

Cyberdyne Inc
TSE:7779

Watchlist Manager
Cyberdyne Inc Logo
Cyberdyne Inc
TSE:7779
Watchlist
Price: 208 JPY Market Closed
Updated: Apr 26, 2024

Intrinsic Value

CYBERDYNE, Inc. engages in the research and development of medical welfare equipment and systems. [ Read More ]

The intrinsic value of one Cyberdyne Inc stock under the Base Case scenario is 169.9 JPY. Compared to the current market price of 208 JPY, Cyberdyne Inc is Overvalued by 18%.

Key Points:
Intrinsic Value
Base Case
169.9 JPY
Overvaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cyberdyne Inc

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

Run backtest to discover the historical profit from buying and selling Cyberdyne Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Cyberdyne Inc

Provide an overview of the primary business activities
of Cyberdyne Inc.

What unique competitive advantages
does Cyberdyne Inc hold over its rivals?

What risks and challenges
does Cyberdyne Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cyberdyne Inc.

Provide P/S
for Cyberdyne Inc.

Provide P/E
for Cyberdyne Inc.

Provide P/OCF
for Cyberdyne Inc.

Provide P/FCFE
for Cyberdyne Inc.

Provide P/B
for Cyberdyne Inc.

Provide EV/S
for Cyberdyne Inc.

Provide EV/GP
for Cyberdyne Inc.

Provide EV/EBITDA
for Cyberdyne Inc.

Provide EV/EBIT
for Cyberdyne Inc.

Provide EV/OCF
for Cyberdyne Inc.

Provide EV/FCFF
for Cyberdyne Inc.

Provide EV/IC
for Cyberdyne Inc.

Show me price targets
for Cyberdyne Inc made by professional analysts.

What are the Revenue projections
for Cyberdyne Inc?

How accurate were the past Revenue estimates
for Cyberdyne Inc?

What are the Net Income projections
for Cyberdyne Inc?

How accurate were the past Net Income estimates
for Cyberdyne Inc?

What are the EPS projections
for Cyberdyne Inc?

How accurate were the past EPS estimates
for Cyberdyne Inc?

What are the EBIT projections
for Cyberdyne Inc?

How accurate were the past EBIT estimates
for Cyberdyne Inc?

Compare the revenue forecasts
for Cyberdyne Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cyberdyne Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cyberdyne Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cyberdyne Inc compared to its peers.

Compare the P/E ratios
of Cyberdyne Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cyberdyne Inc with its peers.

Analyze the financial leverage
of Cyberdyne Inc compared to its main competitors.

Show all profitability ratios
for Cyberdyne Inc.

Provide ROE
for Cyberdyne Inc.

Provide ROA
for Cyberdyne Inc.

Provide ROIC
for Cyberdyne Inc.

Provide ROCE
for Cyberdyne Inc.

Provide Gross Margin
for Cyberdyne Inc.

Provide Operating Margin
for Cyberdyne Inc.

Provide Net Margin
for Cyberdyne Inc.

Provide FCF Margin
for Cyberdyne Inc.

Show all solvency ratios
for Cyberdyne Inc.

Provide D/E Ratio
for Cyberdyne Inc.

Provide D/A Ratio
for Cyberdyne Inc.

Provide Interest Coverage Ratio
for Cyberdyne Inc.

Provide Altman Z-Score Ratio
for Cyberdyne Inc.

Provide Quick Ratio
for Cyberdyne Inc.

Provide Current Ratio
for Cyberdyne Inc.

Provide Cash Ratio
for Cyberdyne Inc.

What is the historical Revenue growth
over the last 5 years for Cyberdyne Inc?

What is the historical Net Income growth
over the last 5 years for Cyberdyne Inc?

What is the current Free Cash Flow
of Cyberdyne Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cyberdyne Inc.

Financials

Balance Sheet Decomposition
Cyberdyne Inc

Current Assets 18.4B
Cash & Short-Term Investments 16.7B
Receivables 528m
Other Current Assets 1.2B
Non-Current Assets 31.9B
Long-Term Investments 15.5B
PP&E 14.2B
Intangibles 2.1B
Other Non-Current Assets 186m
Current Liabilities 1B
Accounts Payable 493m
Other Current Liabilities 511m
Non-Current Liabilities 8.1B
Long-Term Debt 394m
Other Non-Current Liabilities 7.7B
Efficiency

Earnings Waterfall
Cyberdyne Inc

Revenue
4.1B JPY
Cost of Revenue
-2.1B JPY
Gross Profit
2.1B JPY
Operating Expenses
-4B JPY
Operating Income
-2B JPY
Other Expenses
681m JPY
Net Income
-1.3B JPY

Free Cash Flow Analysis
Cyberdyne Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Cyberdyne Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
38/100
Profitability
Score

Cyberdyne Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

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

Short-Term Solvency
Long-Term Solvency
Negative Net Debt
Low D/E
75/100
Solvency
Score

Cyberdyne 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
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 326.4 JPY with a low forecast of 242.4 JPY and a high forecast of 420 JPY.

Lowest
Price Target
242.4 JPY
17% Upside
Average
Price Target
326.4 JPY
57% Upside
Highest
Price Target
420 JPY
102% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Cyberdyne Inc

1M 1M
-2%
6M 6M
-20%
1Y 1Y
-25%
3Y 3Y
-67%
5Y 5Y
-70%
10Y 10Y
-68%
Annual Price Range
208
52w Low
191
52w High
353
Price Metrics
Average Annual Return -15.24%
Standard Deviation of Annual Returns 31.14%
Max Drawdown -80%
Shares Statistics
Market Capitalization 27.8B JPY
Shares Outstanding 133 431 427
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cyberdyne Inc Logo
Cyberdyne Inc

Country

Japan

Industry

Health Care

Market Cap

27.8B JPY

Dividend Yield

0%

Description

CYBERDYNE, Inc. engages in the research and development of medical welfare equipment and systems. The company is headquartered in Tsukuba-Shi, Ibaraki-Ken and currently employs 96 full-time employees. The company went IPO on 2014-03-26. The firm mainly uses human and the Internet of Things (IoH/IoT), robots, and artificial intelligence (AI) Cybernics technology to develop Cybernic systems. The company develops the Cybernics treatment service business and the training service business that utilize Cybernics technology. The firm develops in various fields centered on HAL. HAL is a robot treatment device for the purpose of improving and regenerating the physical function of patients, a welfare device and life support device for the purpose of supporting independence, and a work support equipment. The company can be used for various purposes by being worn and used by people. The firm is also involved in the productization of AI-equipped transport robots; cleaning robots; Cyin, which is used for communication with people with disabilities, and electrocardiography devices.

Contact

IBARAKI-KEN
Tsukuba-shi
2-2-1, Gakuen-Minami
+81298553189.0
https://www.cyberdyne.jp/

IPO

2014-03-26

Employees

96

Officers

Chairman, President & CEO
Dr. Yoshiyuki Sankai
Executive Director & COO
Mr. Shinji Honda
Head of Corporate Department & Director
Mr. Shinji Uga

See Also

Discover More
What is the Intrinsic Value of one Cyberdyne Inc stock?

The intrinsic value of one Cyberdyne Inc stock under the Base Case scenario is 169.9 JPY.

Is Cyberdyne Inc stock undervalued or overvalued?

Compared to the current market price of 208 JPY, Cyberdyne Inc is Overvalued by 18%.