
Mitsui & Co Ltd
TSE:8031

Intrinsic Value
The intrinsic value of one
Mitsui & Co Ltd
stock under the Base Case scenario is
2 988.07
JPY.
Compared to the current market price of 2 892.5 JPY,
Mitsui & Co Ltd
is
Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Mitsui & Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Mitsui & Co Ltd
Balance Sheet Decomposition
Mitsui & Co Ltd
Current Assets | 5.7T |
Cash & Short-Term Investments | 1.9T |
Receivables | 2.2T |
Other Current Assets | 1.5T |
Non-Current Assets | 11.1T |
Long-Term Investments | 7.6T |
PP&E | 2.5T |
Intangibles | 505.4B |
Other Non-Current Assets | 550.5B |
Free Cash Flow Analysis
Mitsui & Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Mitsui & Co Ltd
Revenue
|
14.7T
JPY
|
Cost of Revenue
|
-13.4T
JPY
|
Gross Profit
|
1.3T
JPY
|
Operating Expenses
|
-856B
JPY
|
Operating Income
|
432.4B
JPY
|
Other Expenses
|
468B
JPY
|
Net Income
|
900.3B
JPY
|
Profitability Score
Profitability Due Diligence
Mitsui & Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Mitsui & Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mitsui & Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Mitsui & Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mitsui & Co Ltd
According to Wall Street analysts, the average 1-year price target for
Mitsui & Co Ltd
is 3 568.15 JPY
with a low forecast of 2 918.9 JPY and a high forecast of 4 620 JPY.
Dividends
Current shareholder yield for Mitsui & Co Ltd 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
Mitsui & Co Ltd
stock under the Base Case scenario is
2 988.07
JPY.
Compared to the current market price of 2 892.5 JPY,
Mitsui & Co Ltd
is
Undervalued by 3%.