R

Rise Inc
TSE:8836

Watchlist Manager
Rise Inc
TSE:8836
Watchlist
Price: 30 JPY Market Closed
Market Cap: 2.9B JPY

Intrinsic Value

8836 doesn't have a meaningful market cap.

The intrinsic value of one Rise Inc stock under the Base Case scenario is 12.88 JPY. Compared to the current market price of 30 JPY, Rise Inc is Overvalued by 57%.

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

Intrinsic Value
12.88 JPY
Overvaluation 57%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation History
Rise Inc

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

Let our AI break down the key assumptions behind the intrinsic value calculation for Rise Inc.

Explain Valuation
Compare Rise Inc to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Rise Inc?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rise Inc

Current Assets 456m
Cash & Short-Term Investments 416m
Receivables 28m
Other Current Assets 12m
Non-Current Assets 1.4B
PP&E 1.3B
Other Non-Current Assets 67m
Current Liabilities 87m
Accrued Liabilities 21m
Other Current Liabilities 66m
Non-Current Liabilities 69m
Other Non-Current Liabilities 69m
Efficiency

Free Cash Flow Analysis
Rise Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rise Inc

Revenue
404m JPY
Cost of Revenue
-62m JPY
Gross Profit
342m JPY
Operating Expenses
-301m JPY
Operating Income
41m JPY
Other Expenses
-220m JPY
Net Income
-179m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Rise Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
Gross Margin is Increasing
39/100
Profitability
Score

Rise Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rise Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
93/100
Solvency
Score

Rise Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rise Inc

There are no price targets for Rise Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Rise Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for Rise 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
No dividends
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 Rise Inc stock?

The intrinsic value of one Rise Inc stock under the Base Case scenario is 12.88 JPY.

Is Rise Inc stock undervalued or overvalued?

Compared to the current market price of 30 JPY, Rise Inc is Overvalued by 57%.

Back to Top