investorscraft@gmail.com

Intrinsic ValueSoftBank Group Corp. (0R15.L)

Previous Close£4,350.00
Intrinsic Value
Upside potential
Previous Close
£4,350.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SoftBank Group Corp. is a diversified holding company with a strong focus on technology investments, telecommunications, and digital services. Its core segments include mobile communications in Japan (SoftBank segment), U.S. operations through Sprint, digital advertising and e-commerce via Yahoo, and semiconductor IP design through ARM. The company also manages the SoftBank Vision Fund, a major global technology investment vehicle, alongside its Bright Star mobile distribution arm. SoftBank operates at the intersection of telecommunications, digital platforms, and high-growth tech investments, positioning itself as a key player in global innovation. Its market presence spans Japan, the U.S., and other international markets, leveraging its telecom infrastructure and venture capital expertise to drive long-term growth. The company’s strategic emphasis on AI, IoT, and next-gen connectivity underscores its ambition to remain a leader in digital transformation.

Revenue Profitability And Efficiency

SoftBank reported revenue of JPY 6.76 trillion for FY 2024, reflecting its diversified operations across telecom, digital services, and investments. However, net income stood at a loss of JPY 250.5 billion, impacted by investment volatility and restructuring costs. Operating cash flow remained robust at JPY 479 billion, though capital expenditures were high at JPY 622.6 billion, indicating continued infrastructure and tech investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -JPY 170.99 highlights earnings pressure, partly due to underperformance in certain investment segments. Despite this, SoftBank maintains significant liquidity, with JPY 6.19 trillion in cash and equivalents, supporting its ability to fund growth initiatives and stabilize operations amid market fluctuations.

Balance Sheet And Financial Health

SoftBank’s balance sheet shows substantial leverage, with total debt of JPY 21.56 trillion against cash reserves of JPY 6.19 trillion. While the debt load is high, the company’s diversified asset base and strong cash generation from telecom operations provide a degree of financial flexibility. The high capex suggests ongoing reinvestment in core and growth segments.

Growth Trends And Dividend Policy

Growth remains driven by tech investments, particularly through the Vision Fund, though recent losses indicate volatility. The company paid a dividend of JPY 44 per share, signaling a commitment to shareholder returns despite earnings challenges. Future growth may hinge on ARM’s expansion and telecom segment stability.

Valuation And Market Expectations

With a market cap of JPY 10.85 trillion and a beta of 0.52, SoftBank is viewed as moderately defensive relative to tech peers. Investors likely anticipate a rebound in tech investments and ARM’s growth potential, though high debt and earnings uncertainty temper valuation optimism.

Strategic Advantages And Outlook

SoftBank’s strengths lie in its telecom infrastructure, global investment portfolio, and ARM’s semiconductor IP dominance. However, execution risks in high-growth tech bets and debt management remain key challenges. The long-term outlook depends on Vision Fund performance, ARM’s monetization, and telecom sector stability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount