Bushiroad Inc
TSE:7803
Intrinsic Value
Bushiroad, Inc. engages in the provision of collectible card games and trading cards; publishes mobile apps and games; and promotional items and others. [ Read More ]
The intrinsic value of one Bushiroad Inc stock under the Base Case scenario is 807.2 JPY. Compared to the current market price of 365 JPY, Bushiroad Inc is Undervalued by 55%.
Valuation Backtest
Bushiroad Inc
Run backtest to discover the historical profit from buying and selling Bushiroad Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Bushiroad Inc
Current Assets | 38B |
Cash & Short-Term Investments | 26.9B |
Receivables | 5.5B |
Other Current Assets | 5.6B |
Non-Current Assets | 9.4B |
Long-Term Investments | 4.7B |
PP&E | 2.5B |
Intangibles | 335.5m |
Other Non-Current Assets | 1.8B |
Current Liabilities | 14.1B |
Accounts Payable | 4.6B |
Accrued Liabilities | 103.9m |
Other Current Liabilities | 9.5B |
Non-Current Liabilities | 11.8B |
Long-Term Debt | 10.9B |
Other Non-Current Liabilities | 954.9m |
Earnings Waterfall
Bushiroad Inc
Revenue
|
46.8B
JPY
|
Cost of Revenue
|
-30.4B
JPY
|
Gross Profit
|
16.4B
JPY
|
Operating Expenses
|
-15.2B
JPY
|
Operating Income
|
1.2B
JPY
|
Other Expenses
|
-4m
JPY
|
Net Income
|
1.2B
JPY
|
Free Cash Flow Analysis
Bushiroad Inc
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Bushiroad Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Bushiroad Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Bushiroad Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Score
Bushiroad Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Bushiroad Inc
According to Wall Street analysts, the average 1-year price target for Bushiroad Inc is 780.3 JPY with a low forecast of 737.3 JPY and a high forecast of 840 JPY.
Shareholder Return
Price
Bushiroad Inc
Average Annual Return | 19.29% |
Standard Deviation of Annual Returns | 64.05% |
Max Drawdown | -99% |
Market Capitalization | 25.9B JPY |
Shares Outstanding | 70 867 405 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Bushiroad, Inc. engages in the provision of collectible card games and trading cards; publishes mobile apps and games; and promotional items and others. The company is headquartered in Nakano-Ku, Tokyo-To and currently employs 620 full-time employees. The company went IPO on 2019-07-29. The firm operates in two business segments. The Entertainment business segment is composed of five departments including trading card game department, mobile online games department, music department that engages in plan, production and management of music content and live performances and events, merchandising (MD) department that plans and releases goods related to IP, as well as media department that engages in book publishing and Internet radio operating. The Sports business segment is composed of the box office department, MD department that plans and sells goods, as well as the content department that product and distributes video content.
Contact
IPO
Employees
Officers
The intrinsic value of one Bushiroad Inc stock under the Base Case scenario is 807.2 JPY.
Compared to the current market price of 365 JPY, Bushiroad Inc is Undervalued by 55%.