investorscraft@gmail.com

Intrinsic ValueNintendo Co., Ltd. (0R1E.L)

Previous Close£10,545.00
Intrinsic Value
Upside potential
Previous Close
£10,545.00

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

Nintendo Co., Ltd. is a global leader in the interactive entertainment industry, specializing in the development, manufacturing, and sale of gaming hardware and software. The company operates primarily in the media and entertainment sector, with a strong focus on home and portable console systems, including the Nintendo Switch, and a robust portfolio of first-party game franchises like Mario, Zelda, and Pokémon. Nintendo’s revenue model is driven by hardware sales, software licensing, and digital content, supplemented by strategic partnerships and mobile gaming ventures. The company maintains a unique market position by prioritizing innovation, family-friendly content, and proprietary technology, differentiating itself from competitors like Sony and Microsoft. Its vertically integrated approach—controlling both hardware and software development—ensures high-quality user experiences and brand loyalty. Nintendo’s ability to leverage iconic intellectual properties and adapt to evolving gaming trends, such as mobile and cloud gaming, underscores its resilience in a highly competitive industry.

Revenue Profitability And Efficiency

Nintendo reported revenue of JPY 1.67 trillion for FY 2024, with net income of JPY 490.6 billion, reflecting strong profitability. The company’s operating cash flow stood at JPY 462.1 billion, supported by efficient capital allocation and disciplined cost management. Capital expenditures were modest at JPY -16.1 billion, indicating a focus on optimizing existing infrastructure rather than aggressive expansion.

Earnings Power And Capital Efficiency

Nintendo’s diluted EPS of JPY 421.39 highlights its earnings power, driven by high-margin software sales and recurring revenue from digital content. The company’s capital efficiency is evident in its ability to generate substantial cash flows with relatively low capital intensity, allowing for reinvestment in innovation and shareholder returns.

Balance Sheet And Financial Health

Nintendo maintains a robust balance sheet, with JPY 853.4 billion in cash and equivalents and minimal total debt of JPY 6.1 billion. This strong liquidity position provides flexibility for strategic investments, R&D, and weathering market volatility. The company’s conservative leverage and high cash reserves underscore its financial stability.

Growth Trends And Dividend Policy

Nintendo’s growth is fueled by its ability to monetize its extensive IP library and expand into new gaming segments. The company has demonstrated a commitment to shareholder returns, with a dividend per share of JPY 120. While dividend yields are modest, Nintendo’s focus on reinvesting in growth initiatives aligns with its long-term strategy.

Valuation And Market Expectations

With a market capitalization of JPY 13.2 trillion and a beta of 0.40, Nintendo is perceived as a relatively stable investment in the volatile tech sector. The market values Nintendo’s strong brand, IP portfolio, and consistent profitability, though expectations are tempered by the cyclical nature of console gaming and competition from digital platforms.

Strategic Advantages And Outlook

Nintendo’s strategic advantages lie in its iconic franchises, innovative hardware, and loyal customer base. The company is well-positioned to capitalize on the growing demand for interactive entertainment, though it faces challenges from cloud gaming and mobile competition. Nintendo’s focus on unique gaming experiences and IP monetization will likely drive sustained growth, provided it continues to adapt to industry shifts.

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