Bandai Namco Holdings Inc
TSE:7832

Watchlist Manager
Bandai Namco Holdings Inc Logo
Bandai Namco Holdings Inc
TSE:7832
Watchlist
Price: 4 209 JPY 0.96% Market Closed
Market Cap: 2.7T JPY

Intrinsic Value

The intrinsic value of one Bandai Namco Holdings Inc stock under the Base Case scenario is 4 329.24 JPY. Compared to the current market price of 4 209 JPY, Bandai Namco Holdings Inc is Undervalued by 3%.

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

Intrinsic Value
4 329.24 JPY
Undervaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Bandai Namco Holdings Inc

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

Let our AI break down the key assumptions behind the intrinsic value calculation for Bandai Namco Holdings Inc.

Explain Valuation
Compare Bandai Namco Holdings Inc to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Bandai Namco Holdings Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bandai Namco Holdings Inc

Current Assets 742.9B
Cash & Short-Term Investments 372.5B
Receivables 158.1B
Other Current Assets 212.3B
Non-Current Assets 417.4B
Long-Term Investments 183.1B
PP&E 147B
Intangibles 31.7B
Other Non-Current Assets 55.6B
Current Liabilities 286.2B
Accounts Payable 121.8B
Other Current Liabilities 164.4B
Non-Current Liabilities 33B
Other Non-Current Liabilities 33B
Efficiency

Free Cash Flow Analysis
Bandai Namco Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bandai Namco Holdings Inc

Revenue
1.3T JPY
Cost of Revenue
-771.4B JPY
Gross Profit
502.5B JPY
Operating Expenses
-330.5B JPY
Operating Income
172B JPY
Other Expenses
-44.6B JPY
Net Income
127.5B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Bandai Namco Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive ROIC
Positive 3Y Average ROE
Healthy Gross Margin
55/100
Profitability
Score

Bandai Namco Holdings Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Bandai Namco Holdings Inc's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
88/100
Solvency
Score

Bandai Namco Holdings Inc's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Bandai Namco Holdings Inc

Wall Street analysts forecast Bandai Namco Holdings Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Bandai Namco Holdings Inc is 5 716.94 JPY with a low forecast of 4 141 JPY and a high forecast of 8 410.5 JPY.

Lowest
Price Target
4 141 JPY
2% Downside
Average
Price Target
5 716.94 JPY
36% Upside
Highest
Price Target
8 410.5 JPY
100% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
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 Bandai Namco Holdings 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
Lowest
Average
Highest
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 Bandai Namco Holdings Inc stock?

The intrinsic value of one Bandai Namco Holdings Inc stock under the Base Case scenario is 4 329.24 JPY.

Is Bandai Namco Holdings Inc stock undervalued or overvalued?

Compared to the current market price of 4 209 JPY, Bandai Namco Holdings Inc is Undervalued by 3%.

Back to Top