Average Intrinsic Value
193.15M USD
Market Cap
103.67M USD
Margin of Safety
46.3%
Intrinsic / Market Ratio
1.86×
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.
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.
EPV + Growth
166.38M USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
164.80M USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
248.27M USD
15 years of cash for shareholders and lenders, less what is owed
Intrinsic Value
193.15M USD
the plain average of the three, uncapped, as the screener averages them
Intrinsic Value
193.15M USD
from the sum above
Market Cap
103.67M USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
1.86×
the ratio the screener ranks by; Margin of Safety +46.3% (1 − Market Cap ÷ Intrinsic Value)
Each card below builds one of the three values from the reported years.
EPV of the Operations (NOPAT over WACC)
99.85M USD
Net cash today
+26.87M USD
Growth Value
+39.65M USD
Value
166.38M USD
①EPV (earnings power value)
99.85M USD②Net Cash Today
26.87M USD③Growth Value
39.65M 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 FCFE
89.60M USD②Equity at Year 15, Today
75.20M 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
162.74M USD②Invested Capital at Year 15, Today
58.67M USD③Net Cash Today
26.87M 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.
No interest is read: it needs debt and an EBIT above the profit before tax, the gap between them being the interest. Without it the cost of debt takes the 4% default.
Cost of Debt 4.00% (default): with no debt or no interest read, the 4% default after tax stands for what the lenders are paid a year.
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 54.82M USD − Total Liabilities 12.07M USD = Book Value Today 42.75M USD
Total Debt 0 USD − Cash and Short-Term Investments 26.87M USD = Net Debt Today -26.87M 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
968.97 JPY
Enterprise value
11.89B JPY
the provider's own figure
EV / EBITDA
6.00×
Price / book
2.41×
the provider's book
Price / earnings
12.17×
Return on equity
22.2%
the provider's figure, not this page's
Profit margin
8.1%
Revenue growth
23.5%
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.