investorscraft@gmail.com

Intrinsic ValueFuture Venture Capital Co., Ltd. (8462.T)

Previous Close¥985.00
Intrinsic Value
Upside potential
Previous Close
¥985.00

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

Future Venture Capital Co., Ltd. operates as a specialized private equity and venture capital firm, focusing on early to growth-stage investments across diverse sectors including industrials, consumer discretionary, healthcare, and information technology. The firm primarily targets Japanese markets, with a geographic emphasis on regions such as Kyoto, Tokyo, and Osaka, deploying capital up to ¥53 million per portfolio company. Its incubation and growth capital strategies position it as a key player in fostering regional innovation and entrepreneurship. Unlike larger global funds, Future Venture Capital adopts a niche approach, leveraging localized expertise to identify high-potential startups in underserved areas. This regional focus, combined with a diversified sectoral investment strategy, allows the firm to mitigate concentration risks while capitalizing on Japan’s evolving startup ecosystem. The firm’s market position is further strengthened by its long-standing presence since 1998, providing it with deep industry networks and a track record of nurturing early-stage ventures.

Revenue Profitability And Efficiency

In FY 2024, Future Venture Capital reported revenue of ¥508 million, with net income significantly higher at ¥1.08 billion, reflecting strong investment gains or exits. The negative operating cash flow of ¥4 million suggests limited liquidity generation from core operations, though the absence of capital expenditures indicates a lean operational model. The firm’s profitability appears driven by portfolio performance rather than recurring revenue streams.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of ¥122.85 underscores its earnings power, likely fueled by successful exits or valuation uplifts in its venture portfolio. With no capital expenditures and minimal debt (¥48 million), Future Venture Capital maintains high capital efficiency, reinvesting proceeds into new opportunities. Its ability to generate substantial net income relative to revenue highlights the asymmetric returns typical of venture investing.

Balance Sheet And Financial Health

Future Venture Capital’s balance sheet remains robust, with ¥3.76 billion in cash and equivalents against negligible debt, providing ample liquidity for future investments. The firm’s conservative leverage and strong cash position reflect a low-risk financial structure, aligning with its long-term investment horizon and cyclical venture capital model.

Growth Trends And Dividend Policy

The firm’s growth is tied to its portfolio performance, with no dividends distributed in FY 2024, consistent with its focus on reinvesting capital. Its market cap of ¥7.88 billion suggests investor confidence in its ability to identify and scale high-potential ventures, though venture capital returns can be volatile and lumpy.

Valuation And Market Expectations

Trading at a beta of 0.37, Future Venture Capital exhibits lower volatility than the broader market, possibly due to its illiquid, long-term holdings. The market appears to price the firm as a stable niche player, though its valuation may not fully reflect potential upside from undisclosed portfolio gems.

Strategic Advantages And Outlook

Future Venture Capital’s regional expertise and sector-agnostic approach provide a competitive edge in Japan’s fragmented startup landscape. Its outlook hinges on continued access to high-quality deal flow and successful exits, with macroeconomic conditions and IPO market trends serving as key variables. The firm’s lean structure and strong balance sheet position it to navigate cyclical downturns.

Sources

Company description and financial data sourced from publicly available disclosures and market data providers.

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