Toyota Tsusho Corp
TSE:8015
Intrinsic Value
The intrinsic value of one Toyota Tsusho Corp stock under the Base Case scenario is 6 388.5 JPY. Compared to the current market price of 2 907 JPY, Toyota Tsusho Corp is Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Toyota Tsusho Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Toyota Tsusho Corp
Balance Sheet Decomposition
Toyota Tsusho Corp
Current Assets | 4.3T |
Cash & Short-Term Investments | 928.6B |
Receivables | 1.8T |
Other Current Assets | 1.6T |
Non-Current Assets | 2.9T |
Long-Term Investments | 468.1B |
PP&E | 1.2T |
Intangibles | 277B |
Other Non-Current Assets | 983.4B |
Free Cash Flow Analysis
Toyota Tsusho Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Toyota Tsusho Corp
Revenue
|
10.1T
JPY
|
Cost of Revenue
|
-9T
JPY
|
Gross Profit
|
1.1T
JPY
|
Operating Expenses
|
-626.4B
JPY
|
Operating Income
|
463.9B
JPY
|
Other Expenses
|
-125.5B
JPY
|
Net Income
|
338.4B
JPY
|
Profitability Score
Profitability Due Diligence
Toyota Tsusho Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Toyota Tsusho Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Toyota Tsusho Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Toyota Tsusho Corp's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Toyota Tsusho Corp
According to Wall Street analysts, the average 1-year price target for Toyota Tsusho Corp is 3 293.33 JPY with a low forecast of 2 504.8 JPY and a high forecast of 4 620 JPY.
Dividends
Current shareholder yield for Toyota Tsusho Corp 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?
The intrinsic value of one Toyota Tsusho Corp stock under the Base Case scenario is 6 388.5 JPY.
Compared to the current market price of 2 907 JPY, Toyota Tsusho Corp is Undervalued by 54%.