With us Corp
TSE:9696

Watchlist Manager
With us Corp Logo
With us Corp
TSE:9696
Watchlist
Price: 3 225 JPY Market Closed
Market Cap: 32.7B JPY

Intrinsic Value

The intrinsic value of one With us Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 225 JPY, With us Corp is hidden .

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

With us Corp Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
With us Corp

Intrinsic Value History
Dive into the past to invest in the future

With us Corp looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether With us Corp usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about With us Corp?

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 With us Corp valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for With us Corp.

Explain Valuation
Compare With us Corp to

Fundamental Analysis

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

Balance Sheet Decomposition
With us Corp

Current Assets 7.5B
Cash & Short-Term Investments 6.1B
Receivables 496.9m
Other Current Assets 948.6m
Non-Current Assets 9.2B
Long-Term Investments 2.3B
PP&E 1.6B
Intangibles 1.9B
Other Non-Current Assets 3.5B
Current Liabilities 9.3B
Accounts Payable 183.2m
Accrued Liabilities 124.1m
Other Current Liabilities 9B
Non-Current Liabilities 2.1B
Long-Term Debt 110.5m
Other Non-Current Liabilities 2B
Efficiency

Free Cash Flow Analysis
With us Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
With us Corp

Revenue
22.4B JPY
Cost of Revenue
-15B JPY
Gross Profit
7.5B JPY
Operating Expenses
-6.2B JPY
Operating Income
1.3B JPY
Other Expenses
-1.1B JPY
Net Income
164.8m JPY
Fundamental Scores

Profitability Score
Profitability Due Diligence

With us Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Positive 3Y Average ROE
Positive 3Y Average ROIC
hidden
Profitability
Score

With us Corp's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

With us Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
High Altman Z-Score
hidden
Solvency
Score

With us Corp's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
With us Corp

There are no price targets for With us Corp.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
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 With us Corp is hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one With us Corp stock?

The intrinsic value of one With us Corp stock under the Base Case scenario is hidden JPY.

Is With us Corp stock undervalued or overvalued?

Compared to the current market price of 3 225 JPY, With us Corp is hidden .

Back to Top