investorscraft@gmail.com

Intrinsic ValueMetaplanet Inc. (3350.T)

Previous Close¥434.00
Intrinsic Value
Upside potential
Previous Close
¥434.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Metaplanet Inc. operates at the intersection of hospitality, real estate, and emerging technologies, positioning itself as a diversified player in Japan's consumer cyclical sector. The company's core revenue streams stem from hotel development and operations, supplemented by strategic ventures in IR consulting, Web3 advisory services, real estate investments, and distribution. This multifaceted approach allows Metaplanet to capitalize on both traditional and digital economies, leveraging its Tokyo base to access high-growth urban markets. Within the competitive restaurant and hospitality industry, the firm distinguishes itself through a hybrid model that integrates physical assets with forward-looking tech initiatives. Its involvement in Web3 consulting reflects an adaptive strategy to tap into blockchain and decentralized finance trends, while its real estate development arm provides stable cash flow. Metaplanet’s market position is further reinforced by its ability to balance legacy operations with innovative ventures, appealing to investors seeking exposure to Japan’s evolving economic landscape.

Revenue Profitability And Efficiency

Metaplanet reported revenue of JPY 1.06 billion for the period, with net income significantly higher at JPY 4.44 billion, indicating substantial non-operating gains or one-time items. Operating cash flow stood at JPY 623.6 million, while capital expenditures were minimal at JPY -16.2 million, suggesting efficient capital deployment. The diluted EPS of JPY 270.31 underscores strong earnings relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings power is highlighted by its net income surpassing revenue, though this may reflect exceptional items rather than recurring operations. With modest capital expenditures and a focus on asset-light consulting services, Metaplanet demonstrates capital efficiency. However, the negative beta of -0.464 suggests atypical market correlation, potentially due to its diversified and non-cyclical revenue mix.

Balance Sheet And Financial Health

Metaplanet holds JPY 294.2 million in cash against total debt of JPY 11.25 billion, indicating a leveraged position. The absence of dividends aligns with its growth-focused strategy, reinvesting cash flows into Web3 and real estate ventures. The balance sheet reflects a mix of stable assets and strategic liabilities, though debt levels warrant monitoring given the cyclical nature of its sectors.

Growth Trends And Dividend Policy

Growth appears driven by diversification into high-potential areas like Web3, though traditional hospitality remains a foundation. The company has not issued dividends, prioritizing reinvestment in innovation and expansion. This aligns with its market cap of JPY 411.4 billion, which suggests investor confidence in its long-term hybrid model despite near-term debt pressures.

Valuation And Market Expectations

The market values Metaplanet at a premium, likely pricing in its Web3 and real estate potential. The negative beta implies low systemic risk, appealing to niche investors. However, the disparity between revenue and net income raises questions about sustainable profitability, requiring clearer disclosure of income drivers.

Strategic Advantages And Outlook

Metaplanet’s dual focus on hospitality and digital innovation provides resilience against sector-specific downturns. Its Tokyo base offers access to a dynamic market, while Web3 initiatives position it for future growth. Challenges include managing debt and proving the scalability of its consulting arm. If executed well, the company could emerge as a unique player bridging traditional and digital economies.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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