investorscraft@gmail.com

Intrinsic ValueWealthNavi Inc. (7342.T)

Previous Close¥1,942.00
Intrinsic Value
Upside potential
Previous Close
¥1,942.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WealthNavi Inc. operates in the asset management sector, specializing in robo-advisory services through its cloud-based platform. The company offers automated, globally diversified investment solutions, targeting retail investors seeking low-cost, technology-driven portfolio management. Its strategic alliance with Chiba Bank enhances distribution, allowing it to tap into the bank’s customer base. WealthNavi differentiates itself with a user-friendly interface, data-driven risk assessment, and a focus on passive investment strategies, positioning it as a disruptor in Japan’s traditionally conservative wealth management landscape. The firm’s asset-light model and scalability provide a competitive edge in a market increasingly open to digital financial solutions. While still early-stage, its partnerships and technology infrastructure suggest potential for capturing a larger share of Japan’s growing retail investment market.

Revenue Profitability And Efficiency

WealthNavi reported revenue of JPY 8.17 billion for FY 2023, with net income of JPY 375 million, reflecting a modest but improving profitability margin. Operating cash flow stood at JPY 3.02 billion, significantly higher than net income, indicating strong cash conversion efficiency. Capital expenditures were minimal (JPY -161 million), underscoring the asset-light nature of its robo-advisory model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 7.5 suggests moderate earnings power relative to its market cap. With high operating cash flow and low capex, WealthNavi demonstrates capital efficiency, reinvesting primarily in platform development and customer acquisition rather than physical infrastructure. Its scalable model supports potential margin expansion as assets under management grow.

Balance Sheet And Financial Health

WealthNavi maintains a robust balance sheet, with JPY 16.39 billion in cash and equivalents against JPY 1.5 billion in total debt, indicating strong liquidity. The low leverage and high cash reserves provide flexibility for strategic investments or weathering market downturns, though the absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

The company is in a growth phase, prioritizing reinvestment over shareholder payouts, as evidenced by its zero dividend policy. Revenue growth will likely hinge on user acquisition and partnerships, such as the Chiba Bank alliance. The expanding adoption of digital investing in Japan presents a tailwind, though competition may pressure margins over time.

Valuation And Market Expectations

With a market cap of JPY 115.6 billion, WealthNavi trades at a premium relative to its current earnings, reflecting investor optimism about its scalable model and Japan’s digital wealth management potential. The beta of 1.083 suggests moderate sensitivity to broader market movements.

Strategic Advantages And Outlook

WealthNavi’s key advantages include its first-mover positioning in Japanese robo-advice, bank partnerships, and a scalable platform. Challenges include regulatory scrutiny and rising competition. The outlook depends on execution in customer acquisition and retention, as well as macroeconomic conditions affecting retail investment activity.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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