investorscraft@gmail.com

Intrinsic ValueSoftBank Group Corp. (9984.T)

Previous Close¥4,253.00
Intrinsic Value
Upside potential
Previous Close
¥4,253.00

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

SoftBank Group Corp. operates as a diversified telecommunications and investment conglomerate, with a core focus on mobile communications, broadband services, and technology investments. The company’s revenue streams are segmented into five key areas: Investment Business of Holding Companies, SoftBank Vision Funds, SoftBank, Arm, and Latin America Funds. Its telecommunications arm provides mobile and fixed-line services in Japan, while its investment segments target high-growth tech ventures globally, including AI, robotics, and renewable energy. SoftBank’s market position is bolstered by its ownership of Arm, a leader in microprocessor intellectual property, and its aggressive venture capital strategy through the Vision Funds, which invest in disruptive technologies. The company’s diversified portfolio mitigates sector-specific risks while capitalizing on global tech trends. SoftBank’s e-commerce platforms, such as ZOZOTOWN, and its involvement in IT services and advertising further diversify its revenue base. Despite its broad reach, the company faces intense competition in telecommunications and the volatile nature of tech investments, requiring nimble capital allocation to sustain growth.

Revenue Profitability And Efficiency

SoftBank reported revenue of JPY 6.76 trillion for FY 2024, reflecting its expansive operations. However, net income stood at a loss of JPY 227.6 billion, driven by underperformance in its investment segments. Operating cash flow was positive at JPY 250.5 billion, but heavy capital expenditures of JPY 622.6 billion highlight ongoing investments in infrastructure and technology. The company’s profitability challenges stem from fluctuating returns in its venture capital portfolio and competitive pressures in telecom.

Earnings Power And Capital Efficiency

SoftBank’s diluted EPS of JPY -170.99 underscores earnings volatility, primarily due to investment losses. The company’s capital efficiency is strained by high debt levels and significant capex, though its cash position of JPY 6.19 trillion provides liquidity. The Vision Funds’ performance remains critical to long-term earnings power, as they represent both high-risk and high-reward opportunities in the tech sector.

Balance Sheet And Financial Health

SoftBank’s balance sheet shows JPY 6.19 trillion in cash against JPY 21.36 trillion in total debt, indicating leveraged positioning. While the cash reserves offer short-term stability, the high debt load raises concerns about financial flexibility. The company’s asset base, including stakes in Arm and other tech investments, could provide collateral or monetization opportunities if needed.

Growth Trends And Dividend Policy

Growth is driven by tech investments and telecom expansion, though recent net losses highlight risks. The dividend payout of JPY 44 per share suggests a commitment to shareholder returns, but sustainability depends on improving profitability. SoftBank’s strategy leans heavily on long-term tech bets, which may delay consistent earnings growth.

Valuation And Market Expectations

With a market cap of JPY 10.73 trillion, SoftBank trades at a premium reflective of its tech-heavy portfolio. Investors likely price in future gains from Arm and Vision Fund assets, though recent losses temper optimism. The beta of 0.519 indicates lower volatility relative to the market, possibly due to its diversified holdings.

Strategic Advantages And Outlook

SoftBank’s strategic edge lies in its early-stage tech investments and ownership of Arm, positioning it at the forefront of innovation. However, execution risks in its venture capital arm and telecom competition pose challenges. The outlook hinges on successful monetization of its tech bets and stabilizing core operations, with potential upside from global AI and renewable energy trends.

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