ispace Inc
TSE:9348
Intrinsic Value
The intrinsic value of one ispace Inc stock under the Base Case scenario is 1 875.58 JPY. Compared to the current market price of 1 135 JPY, ispace Inc is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
ispace Inc
Fundamental Analysis

Revenue & Expenses Breakdown
ispace Inc
Balance Sheet Decomposition
ispace Inc
Current Assets | 20.2B |
Cash & Short-Term Investments | 13.2B |
Receivables | 74.5m |
Other Current Assets | 6.9B |
Non-Current Assets | 6.6B |
PP&E | 3.9B |
Intangibles | 80.7m |
Other Non-Current Assets | 2.6B |
Free Cash Flow Analysis
ispace Inc
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
ispace Inc
Revenue
|
2.5B
JPY
|
Cost of Revenue
|
-2B
JPY
|
Gross Profit
|
492.1m
JPY
|
Operating Expenses
|
-8.7B
JPY
|
Operating Income
|
-8.2B
JPY
|
Other Expenses
|
-707.7m
JPY
|
Net Income
|
-8.9B
JPY
|
Profitability Score
Profitability Due Diligence
ispace Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
ispace Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
ispace Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
ispace Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
ispace Inc
According to Wall Street analysts, the average 1-year price target for ispace Inc is 1 397.4 JPY with a low forecast of 1 383.7 JPY and a high forecast of 1 438.5 JPY.
Dividends
Current shareholder yield for ispace 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?
The intrinsic value of one ispace Inc stock under the Base Case scenario is 1 875.58 JPY.
Compared to the current market price of 1 135 JPY, ispace Inc is Undervalued by 39%.