Livero Valuation

Q: What is the Fair Price of 9245 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

9245 (¥1215) is trading below our estimate of [[fair value]] (¥15272.48)

Is 9245 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

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 9245 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9245 (¥1215) is trading below our estimate of fair value (¥15272.48)

Significantly Below Fair Value: 9245 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9245?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for 9245. This is calculated by dividing 9245's market cap by their current preferred multiple.
What is 9245's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	JP¥6.37b

9245 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	1.3x
Enterprise Value/EBITDA	8.2x
PEG Ratio	0.6x

Price to Earnings Ratio vs Peers

How does 9245's PE Ratio compare to its peers?

The above table shows the PE ratio for 9245 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	10.1x
5070 DRAFT	5.8x	n/a	JP¥5.6b
6542 Founder's Consultants Holdings	8.5x	n/a	JP¥5.7b
7039 BRIDGE International	8.1x	n/a	JP¥5.2b
7034 Prored PartnersLTD	17.8x	n/a	JP¥5.1b
9245 Livero	18.8x	31.3%	JP¥6.4b

Price-To-Earnings vs Peers: 9245 is expensive based on its Price-To-Earnings Ratio (18.8x) compared to the peer average (10.1x).

Price to Earnings Ratio vs Industry

How does 9245's PE Ratio compare vs other companies in the JP Professional Services Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	9.8%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	9.8%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: 9245 is expensive based on its Price-To-Earnings Ratio (18.8x) compared to the JP Professional Services industry average (17.1x).

Price to Earnings Ratio vs Fair Ratio

What is 9245'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.

9245 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	18.8x
Fair PE Ratio	17.4x

Price-To-Earnings vs Fair Ratio: 9245 is expensive based on its Price-To-Earnings Ratio (18.8x) compared to the estimated Fair Price-To-Earnings Ratio (17.4x).

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.