Smartvalue Valuation

Q: What is the Fair Price of 9417 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

9417 (¥302) is trading above our estimate of [[fair value]] (¥35.45)

Is 9417 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-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 9417 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9417 (¥302) is trading above our estimate of fair value (¥35.45)

Significantly Below Fair Value: 9417 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9417?

Key metric: As 9417 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 9417. This is calculated by dividing 9417's market cap by their current revenue.
What is 9417's PS Ratio?
PS Ratio	0.8x
Sales	JP¥3.81b
Market Cap	JP¥3.14b

9417 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	0.7x
Enterprise Value/EBITDA	-17.7x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 9417's PS Ratio compare to its peers?

The above table shows the PS ratio for 9417 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
4068 Basis	0.3x	n/a	JP¥2.3b
9445 Forval TelecomInc	0.3x	n/a	JP¥7.5b
3830 Giga PrizeLtd	1.2x	5.7%	JP¥24.6b
4390 IPS	2.1x	16.3%	JP¥34.5b
9417 Smartvalue	0.8x	n/a	JP¥3.1b

Price-To-Sales vs Peers: 9417 is good value based on its Price-To-Sales Ratio (0.8x) compared to the peer average (1x).

Price to Sales Ratio vs Industry

How does 9417's PS Ratio compare vs other companies in the JP Telecom Industry?

0 Companies	Price / Sales	Estimated Growth	Market Cap

No more companies available in this PS range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 9417 is good value based on its Price-To-Sales Ratio (0.8x) compared to the Asian Telecom industry average (1.9x).

Price to Sales Ratio vs Fair Ratio

What is 9417'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.

9417 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.8x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 9417'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

ProdelightLtd

JP¥1.7b

Provides voice solutions in Japan.

5580

JP¥1,025.00

7.2%

-18.2%

Okinawa Cellular Telephone

JP¥204.8b

Provides telecommunication and mobile phone services in Japan.

9436

JP¥4,310.00

-0.9%

33.6%

Excite Holdings

JP¥4.3b

Engages in the platform, broadband, and SaaS/DX businesses in Japan.

5571

JP¥884.00

2.0%

-8.1%