Vision Inc
TSE:9416

Watchlist Manager
Vision Inc Logo
Vision Inc
TSE:9416
Watchlist
Price: 1 292 JPY -0.31% Market Closed
Market Cap: 65.8B JPY

Intrinsic Value

The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 104.05 JPY. Compared to the current market price of 1 292 JPY, Vision Inc is Undervalued by 39%.

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

Intrinsic Value
2 104.05 JPY
Undervaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Vision Inc

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

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

Explain Valuation
Compare Vision Inc to

Fundamental Analysis

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

Balance Sheet Decomposition
Vision Inc

Current Assets 20.2B
Cash & Short-Term Investments 11B
Receivables 7.3B
Other Current Assets 1.9B
Non-Current Assets 6.5B
PP&E 4B
Intangibles 955.2m
Other Non-Current Assets 1.6B
Current Liabilities 6.2B
Accounts Payable 1.7B
Accrued Liabilities 239m
Other Current Liabilities 4.2B
Non-Current Liabilities 604.9m
Long-Term Debt 344.3m
Other Non-Current Liabilities 260.6m
Efficiency

Free Cash Flow Analysis
Vision Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vision Inc

Revenue
38.3B JPY
Cost of Revenue
-16.8B JPY
Gross Profit
21.5B JPY
Operating Expenses
-15.7B JPY
Operating Income
5.8B JPY
Other Expenses
-2.1B JPY
Net Income
3.7B JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Vision Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROIC
Positive 3Y Average ROE
ROIC is Increasing
63/100
Profitability
Score

Vision Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Vision Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

98/100
Solvency
Score

Vision Inc's solvency score is 98/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Vision Inc

Wall Street analysts forecast Vision Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Vision Inc is 2 029.8 JPY with a low forecast of 1 292.8 JPY and a high forecast of 2 835 JPY.

Lowest
Price Target
1 292.8 JPY
0% Upside
Average
Price Target
2 029.8 JPY
57% Upside
Highest
Price Target
2 835 JPY
119% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Vision 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
Lowest
Average
Highest
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 Vision Inc stock?

The intrinsic value of one Vision Inc stock under the Base Case scenario is 2 104.05 JPY.

Is Vision Inc stock undervalued or overvalued?

Compared to the current market price of 1 292 JPY, Vision Inc is Undervalued by 39%.

Back to Top