i-mobileLtd Valuation

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

IMCL.F ($2.65) is trading below our estimate of [[fair value]] ($4.2)

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

Below Fair Value: IMCL.F ($2.65) is trading below our estimate of fair value ($4.2)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for IMCL.F?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for IMCL.F. This is calculated by dividing IMCL.F's market cap by their current preferred multiple.
What is IMCL.F's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	JP¥29.04b

IMCL.F 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	0.6x
Enterprise Value/EBITDA	2.7x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does IMCL.F's PE Ratio compare to its peers?

The above table shows the PE ratio for IMCL.F 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	18.9x
TZOO Travelzoo	15.5x	35.3%	US$210.2m
CANP.Y Cian	12.1x	n/a	US$237.9m
SY So-Young International	19.4x	39.5%	US$91.3m
DHX DHI Group	28.8x	-59.9%	US$74.5m
IMCL.F i-mobileLtd	12x	n/a	US$29.0b

Price-To-Earnings vs Peers: IMCL.F is good value based on its Price-To-Earnings Ratio (12x) compared to the peer average (19.7x).

Price to Earnings Ratio vs Industry

How does IMCL.F's PE Ratio compare vs other companies in the US Interactive Media and Services Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	11.9%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	11.9%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: IMCL.F is good value based on its Price-To-Earnings Ratio (12x) compared to the US Interactive Media and Services industry average (21.7x).

Price to Earnings Ratio vs Fair Ratio

What is IMCL.F'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.

IMCL.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	12x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate IMCL.F'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.