DRAFT Valuation

Q: What is the Fair Price of 5070 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

5070 (¥630) is trading below our estimate of [[fair value]] (¥2789.31)

Is 5070 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 5070 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 5070 (¥630) is trading below our estimate of fair value (¥2789.31)

Significantly Below Fair Value: 5070 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 5070?

Key metric: As 5070 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 5070. This is calculated by dividing 5070's market cap by their current earnings.
What is 5070's PE Ratio?
PE Ratio	6.3x
Earnings	JP¥1.01b
Market Cap	JP¥6.23b

5070 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.4x
Enterprise Value/EBITDA	2.6x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 5070's PE Ratio compare to its peers?

The above table shows the PE ratio for 5070 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	32.3x
7066 PeersLtd	24.6x	n/a	JP¥7.3b
7039 BRIDGE International	8x	n/a	JP¥5.2b
7038 Frontier Management	65.7x	n/a	JP¥8.8b
7379 CIRCULATIONLtd	30.8x	n/a	JP¥5.4b
5070 DRAFT	6.3x	n/a	JP¥6.2b

Price-To-Earnings vs Peers: 5070 is good value based on its Price-To-Earnings Ratio (6.3x) compared to the peer average (32.3x).

Price to Earnings Ratio vs Industry

How does 5070's PE Ratio compare vs other companies in the JP Professional Services Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
2168 Pasona Group	0.8x	-152.3%	US$499.44m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 5070 is good value based on its Price-To-Earnings Ratio (6.3x) compared to the JP Professional Services industry average (15.1x).

Price to Earnings Ratio vs Fair Ratio

What is 5070's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

5070 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 5070's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.