Will Group, Inc.
6089.T · Industrials · Staffing & Employment Services · Valued as of 2026-11-05 · Statements 2026-03-31
How Each Value Is Built
The screener's three formulas on the reported figures. Each card reads the same way: the value as a sum of numbered terms, each term's calculation opened under it, from the reported figures to the value. The list ranks companies by their plain average over the market cap.
What it is worth
EPV + Growth
372.07M USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
219.74M USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
176.26M USD
15 years of cash for shareholders and lenders, less what is owed
Average Intrinsic Value
256.02M USD
The plain average of EPV, Profit and FCFF
Against the price
Market Cap
164.36M USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
1.56×
the ratio the screener ranks by
Margin of Safety
+35.8%
1 − Market Cap / Average Intrinsic Value
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
EPV of the Operations (NOPAT over WACC)
298.75M USD
Net cash today
+14.05M USD
Growth Value
+59.27M USD
Value
372.07M USD
①EPV (Earnings Power Value)
298.75M USD②Net Cash Today
14.05M USD③Growth Value
59.27M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFE
115.10M USD②Equity at Year 15, Today
104.65M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFF
122.30M USD②Invested Capital at Year 15, Today
39.91M USD③Net Cash Today
14.05M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
The Rates and the Capital the Values Read
The WACC and the cost of equity each value is discounted at, the book value and the net debt each starts from, and the seven quality metrics, from the same run.
The yearly return the shareholders require for the risk they carry; it is the rate that brings their future cash to today.
The tax the interest saves.
The interest the company paid: EBIT is the profit before tax plus the interest.
What the lenders are paid a year after the tax the interest saves.
The part of the capital the lenders put in, at market value.
Weighted average cost of capital: the yearly return the shareholders and the lenders together require, weighted by what each puts in; the rate that brings the firm's future cash to today.
Total Assets 354.16M USD − Total Liabilities 227.85M USD = Book Value Today 126.30M USD
Total Debt 37.45M USD − Cash and Short-Term Investments 51.50M USD = Net Debt Today -14.05M USD
The book value is what Profit starts from and what stands when a projection is not made; the book value plus the net debt is what FCFF starts from; the net debt comes off Greenwald's and FCFF's values before the shareholders.
Market Data
The provider's ratios and the analysts' consensus beside the argument; none of them enters a value.
Share price
1136.13 JPY
Enterprise value
24.74B JPY
the provider's own figure
EV / EBITDA
3.94×
Price / book
1.30×
the provider's book
Price / earnings
11.23×
Return on equity
13.3%
the provider's figure, not this page's
Profit margin
1.7%
Revenue growth
14.6%
Analyst target, mean
—
Analysts
—
opinions in the consensus
Financial Statements
The annual lines the screener holds, year by year, in USD at each period's rate; the figures this valuation read are in its calculation above.