
Tokyu Corp
TSE:9005

Intrinsic Value
The intrinsic value of one
Tokyu Corp
stock under the Base Case scenario is
2 465.08
JPY.
Compared to the current market price of 1 782.5 JPY,
Tokyu Corp
is
Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tokyu Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Tokyu Corp
Balance Sheet Decomposition
Tokyu Corp
Current Assets | 444.7B |
Cash & Short-Term Investments | 55.4B |
Receivables | 169B |
Other Current Assets | 220.4B |
Non-Current Assets | 2.2T |
Long-Term Investments | 262.3B |
PP&E | 1.8T |
Intangibles | 38.5B |
Other Non-Current Assets | 97.4B |
Free Cash Flow Analysis
Tokyu Corp
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Tokyu Corp
Revenue
|
1.1T
JPY
|
Cost of Revenue
|
-743.9B
JPY
|
Gross Profit
|
350.8B
JPY
|
Operating Expenses
|
-231.5B
JPY
|
Operating Income
|
119.2B
JPY
|
Other Expenses
|
-37B
JPY
|
Net Income
|
82.2B
JPY
|
Profitability Score
Profitability Due Diligence
Tokyu Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Tokyu Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tokyu Corp's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Tokyu Corp's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tokyu Corp
According to Wall Street analysts, the average 1-year price target for
Tokyu Corp
is 2 107.03 JPY
with a low forecast of 1 818 JPY and a high forecast of 2 583 JPY.
Dividends
Current shareholder yield for Tokyu 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
Tokyu Corp
stock under the Base Case scenario is
2 465.08
JPY.
Compared to the current market price of 1 782.5 JPY,
Tokyu Corp
is
Undervalued by 28%.