investorscraft@gmail.com

Intrinsic ValueMakuake, Inc. (4479.T)

Previous Close¥1,023.00
Intrinsic Value
Upside potential
Previous Close
¥1,023.00

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

Makuake, Inc. operates Japan’s leading crowdfunding platform, Makuake, which connects creators and entrepreneurs with backers to fund innovative projects. The company generates revenue primarily through platform fees, support services for business development, and a shopping site for finished products. Positioned in the financial services sector, Makuake differentiates itself by fostering early-stage innovation and providing a launchpad for niche products. Its platform serves as a critical bridge between small-scale producers and a consumer base eager for unique offerings. The company’s market position is bolstered by Japan’s growing crowdfunding adoption, though it faces competition from global platforms like Kickstarter and domestic rivals. Makuake’s dual focus on funding and post-campaign sales strengthens its ecosystem, but monetization challenges persist due to the inherently project-based nature of its revenue streams.

Revenue Profitability And Efficiency

Makuake reported revenue of JPY 3.65 billion for the period, reflecting its active platform engagement. However, the company posted a net loss of JPY 103.6 million, indicating ongoing profitability challenges. Operating cash flow was negative at JPY 1.09 billion, exacerbated by capital expenditures of JPY 386.6 million, suggesting reinvestment needs outweigh current cash generation.

Earnings Power And Capital Efficiency

The diluted EPS of -JPY 8.16 underscores Makuake’s struggle to translate top-line growth into bottom-line results. With no debt and JPY 3.96 billion in cash, the company maintains a clean balance sheet, but its negative operating cash flow raises questions about sustainable capital efficiency without further funding.

Balance Sheet And Financial Health

Makuake’s financial health is supported by a debt-free structure and a robust cash position of JPY 3.96 billion. However, the significant cash burn from operations and investments highlights liquidity risks if losses persist. The absence of leverage provides flexibility but does not mitigate the need for improved operational performance.

Growth Trends And Dividend Policy

Growth is driven by Japan’s expanding crowdfunding market, but Makuake’s recent financials show stagnation in profitability. The company does not pay dividends, reinvesting resources into platform development and user acquisition, aligning with its growth-stage status.

Valuation And Market Expectations

With a market cap of JPY 9.08 billion and a beta of 1.01, Makuake trades in line with market volatility. Investors likely price in future platform scalability, though persistent losses may temper optimism until clearer monetization pathways emerge.

Strategic Advantages And Outlook

Makuake’s first-mover advantage in Japan’s crowdfunding space and integrated e-commerce model provide strategic differentiation. However, achieving profitability will require scaling high-margin services and diversifying revenue streams. The outlook hinges on stabilizing cash flows and capturing a larger share of Japan’s nascent crowdfunding demand.

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