Disruptors Valuation

Q: What is the Fair Price of 6538 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

6538 (¥166) is trading below our estimate of [[fair value]] (¥279.32)

Is 6538 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-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 6538 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 6538 (¥166) is trading below our estimate of fair value (¥279.32)

Significantly Below Fair Value: 6538 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 6538?

Key metric: As 6538 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 6538. This is calculated by dividing 6538's market cap by their current revenue.
What is 6538's PS Ratio?
PS Ratio	0.9x
Sales	JP¥3.99b
Market Cap	JP¥3.40b

6538 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	0.9x
Enterprise Value/EBITDA	6.4x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 6538's PS Ratio compare to its peers?

The above table shows the PS ratio for 6538 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	1x
3690 YRGLM	0.9x	n/a	JP¥3.5b
4387 ZUULtd	1.1x	n/a	JP¥3.4b
7069 CyberBuzz	0.4x	13.8%	JP¥3.1b
4014 Karadanote	1.5x	n/a	JP¥3.3b
6538 Disruptors	0.9x	n/a	JP¥3.4b

Price-To-Sales vs Peers: 6538 is good value based on its Price-To-Sales Ratio (0.9x) compared to the peer average (1x).

Price to Sales Ratio vs Industry

How does 6538's PS Ratio compare vs other companies in the JP Interactive Media and Services Industry?

1 Company	Price / Sales	Estimated Growth	Market Cap
3491 GA technologies	0.2x	n/a	US$279.90m

No more companies available in this PS range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 6538 is good value based on its Price-To-Sales Ratio (0.9x) compared to the JP Interactive Media and Services industry average (1.5x).

Price to Sales Ratio vs Fair Ratio

What is 6538's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

6538 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.9x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 6538's Price-To-Sales 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.

Discover undervalued companies

Trenders

JP¥7.7b

Engages in the marketing and investment business in Japan.

6069

JP¥953.00

13.7%

-23.3%

Vector

JP¥44.1b

Engages in the public relations (PR) and advertising, press release distribution, video release distribution, direct marketing, media, investment, and human resources businesses in Japan, China, and internationally.

6058

JP¥941.00

1.4%

-15.2%

Zenrin

JP¥43.5b

Engages in the collection and management of a range of geospatial information worldwide.

9474

JP¥813.00

-1.0%

-7.5%