Marvelous Inc
TSE:7844
Intrinsic Value
Marvelous, Inc. engages in the planning, development, production, and sale of online games, consumer game software, and audio-visual content. [ Read More ]
The intrinsic value of one Marvelous Inc stock under the Base Case scenario is 450.38 JPY. Compared to the current market price of 671 JPY, Marvelous Inc is Overvalued by 33%.
Valuation Backtest
Marvelous Inc
Run backtest to discover the historical profit from buying and selling Marvelous 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
Marvelous Inc
Current Assets | 28.3B |
Cash & Short-Term Investments | 13.5B |
Receivables | 4.4B |
Other Current Assets | 10.5B |
Non-Current Assets | 7.8B |
Long-Term Investments | 3.3B |
PP&E | 619m |
Intangibles | 1.5B |
Other Non-Current Assets | 2.3B |
Current Liabilities | 7B |
Accounts Payable | 2B |
Accrued Liabilities | 1.4B |
Short-Term Debt | 160m |
Other Current Liabilities | 3.4B |
Non-Current Liabilities | 268m |
Other Non-Current Liabilities | 268m |
Earnings Waterfall
Marvelous Inc
Revenue
|
28.7B
JPY
|
Cost of Revenue
|
-18.3B
JPY
|
Gross Profit
|
10.4B
JPY
|
Operating Expenses
|
-9.7B
JPY
|
Operating Income
|
702m
JPY
|
Other Expenses
|
-13m
JPY
|
Net Income
|
689m
JPY
|
Free Cash Flow Analysis
Marvelous Inc
Profitability Score
Profitability Due Diligence
Marvelous Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Marvelous Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Marvelous Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Marvelous Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Marvelous Inc
According to Wall Street analysts, the average 1-year price target for Marvelous Inc is 785.4 JPY with a low forecast of 777.7 JPY and a high forecast of 808.5 JPY.
Shareholder Return
Price
Marvelous Inc
Average Annual Return | -1.47% |
Standard Deviation of Annual Returns | 22% |
Max Drawdown | -47% |
Market Capitalization | 40.6B JPY |
Shares Outstanding | 60 468 600 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Marvelous, Inc. engages in the planning, development, production, and sale of online games, consumer game software, and audio-visual content. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 582 full-time employees. The company went IPO on 2002-11-01. The firm operates in three business segments. The Online segment involves in the planning, development and operation of online games and game applications with a focus on social games for social networking service (SNS). The Consumer segment involves in the planning, development and sale of software for home-use game machines, and commercial equipment and products for amusement facility operation companies, as well as the contracted development of game software. The Music and Video segment involves in the production of music and video contents with a focus on animations, the commercialization of music, videos and characters, the operation of delivery business, as well as the operation of performance business via the production of stage performance works, with the popular works of cartoons, animations and games as originals.
Contact
IPO
Employees
Officers
The intrinsic value of one Marvelous Inc stock under the Base Case scenario is 450.38 JPY.
Compared to the current market price of 671 JPY, Marvelous Inc is Overvalued by 33%.