
Capcom Co Ltd
TSE:9697

Intrinsic Value
The intrinsic value of one
Capcom Co Ltd
stock under the Base Case scenario is
2 563.05
JPY.
Compared to the current market price of 4 152 JPY,
Capcom Co Ltd
is
Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Capcom Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Capcom Co Ltd
Balance Sheet Decomposition
Capcom Co Ltd
Current Assets | 204.7B |
Cash & Short-Term Investments | 124.6B |
Receivables | 15.3B |
Other Current Assets | 64.9B |
Non-Current Assets | 46.7B |
PP&E | 31.3B |
Intangibles | 1.6B |
Other Non-Current Assets | 13.9B |
Free Cash Flow Analysis
Capcom Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Capcom Co Ltd
Revenue
|
135.1B
JPY
|
Cost of Revenue
|
-65.9B
JPY
|
Gross Profit
|
69.1B
JPY
|
Operating Expenses
|
-29B
JPY
|
Operating Income
|
40.2B
JPY
|
Other Expenses
|
-8.4B
JPY
|
Net Income
|
31.8B
JPY
|
Profitability Score
Profitability Due Diligence
Capcom Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Capcom Co Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Capcom Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Capcom Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Capcom Co Ltd
According to Wall Street analysts, the average 1-year price target for
Capcom Co Ltd
is 4 165 JPY
with a low forecast of 3 676.4 JPY and a high forecast of 4 809 JPY.
Dividends
Current shareholder yield for Capcom Co Ltd 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
Capcom Co Ltd
stock under the Base Case scenario is
2 563.05
JPY.
Compared to the current market price of 4 152 JPY,
Capcom Co Ltd
is
Overvalued by 38%.