Rebase (TSE:5138) Altman Z2-Score: 4.37 (As of Jul. 06, 2026) — 45% Below Median


TSE:5138 Rebase Inc TSE:5138
78 GF Score
Price 円410.00
GF Value 円1,601.16
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Rebase Altman Z2-Score?

Rebase TSE:5138 -1.68% 78 Altman Z2-Score is 4.37 as of Jul. 06, 2026, which is 45% below its 10-year median of 7.99. GuruFocus rates TSE:5138 with a GF Score™ of 78/100 and a GF Value™ of 円1,601.16 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 567 Interactive Media companies, Rebase ranks better than 52.03% on this metric.

Altman Z2-Score, also known as Z"-Score, is used to predict the likelihood that a non-manufacturing company (excluding property/financial company) will face bankruptcy within a two-year period.

Good Sign:

Rebase has a Altman Z2-Score of 4.37, indicating it is in Safe Zones. This implies the Altman Z2-Score is strong.

The zones of discrimination were as such:

When Altman Z2-Score <= 1.1, it is in Distress Zones.
When Altman Z2-Score >= 2.6, it is in Safe Zones.
When Altman Z2-Score is between 1.1 and 2.6, it is in Grey Zones.

The historical rank and industry rank for Rebase's Altman Z2-Score or its related term are showing as below:

TSE:5138' s Altman Z2-Score Range Over the Past 10 Years
Min: 4.37   Med: 7.99   Max: 9.65
Current: 4.37

During the past 6 years, Rebase's highest Altman Z2-Score was 9.65. The lowest was 4.37. And the median was 7.99.


Rebase  (TSE:5138) Altman Z2-Score Explanation

The original Z-Score model was based on publicly traded manufacturing companies while the Z2-Score, also known as Z"-score can be used for any type of company excluding property/financial companies. Both Z-Score and Z2-Score describes the financial health of a company, and its likelihood of financial distress.

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4_2, Net Worth (Total Stockholders Equity - Preferred Stock)/Total Liabilities (NW/TL): it compares a company’s stock net worth with its total liabilities and can be used to assess the extent of its reliance on debt.

Read more about Altman Z2-Score, the original research on Z-Score and the additional research on Z2-Score.


Be Aware

Altman Z2-Score does not apply to financial companies.


Rebase Altman Z2-Score Related Terms


Rebase Altman Z2-Score Historical Data

* Premium members only.

The historical data trend for Rebase's Altman Z2-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Rebase Altman Z2-Score Chart

Rebase Annual Data
Trend Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Altman Z2-Score
Get a 7-Day Free Trial 6.64 8.60 8.53 9.65 4.37

Rebase Semi-Annual Data
Mar21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
Altman Z2-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only 8.53 8.63 9.65 0.00 4.37

TSE:5138 vs GOOGL, META, SPOT: Altman Z2-Score Comparison

For the Internet Content & Information subindustry, Rebase's Altman Z2-Score, along with its competitors' market caps and Altman Z2-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Rebase Altman Z2-Score vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Rebase's Altman Z2-Score distribution charts can be found below:

* The bar in red indicates where Rebase's Altman Z2-Score falls into.


TSE:5138
78GF Score
Rebase Inc TSE:5138
Altman Z2-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rebase Altman Z2-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

Z2-Score, also known as Z"-Score is the Z-Score for non-manufacturing companies excluding property/financial companies.

Rebase's Altman Z2-Score for today is calculated with this formula:

Z=6.56*X1+3.26*X2+6.72*X3+1.05*X4_2
=6.56*0.2162+3.26*0.3962+6.72*0.044+1.05*1.2984
=4.37

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency. GuruFocus does not calculate Altman Z2-Score when X4_2 value is 0.

Trailing Twelve Months (TTM) ended in Mar. 2026:
Total Assets was 円2,273 Mil.
Total Current Assets was 円1,463 Mil.
Total Current Liabilities was 円972 Mil.
Retained Earnings was 円901 Mil.
Pre-Tax Income was 円100 Mil.
Interest Expense was 円-1 Mil.
Total Liabilities was 円989 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(1462.898 - 971.619)/2272.816
=0.2162

X2=Retained Earnings/Total Assets
=900.571/2272.816
=0.3962

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(99.523 - -0.521)/2272.816
=0.044

X4_2=Net Worth/Total Liabilities
=(Total Stockholders Equity - Preferred Stock)/Total Liabilities
=(1283.966 - 0)/988.85
=1.2984

The zones of discrimination were as such:

Distress Zones - 1.1 < Grey Zones < 2.6 - Safe Zones

Rebase has a Altman Z2-Score of 4.37 indicating it is in Safe Zones.

Frequently Asked Questions Learn more about Altman Z2-Score →
What does a Altman Z2-Score of 4.37 mean?
Rebase (TSE:5138) has a Altman Z2-Score of 4.37 as of Jul. 06, 2026. Z2-Score is the Z-Score for non-manufacturing companies excluding property/financial companies, which measures a company's bankruptcy risk. View historical data on Rebase and its competitors. This is 45% below median its historical median of 7.99. Over the past decade, Rebase's Altman Z2-Score has ranged from 4.37 to 9.65. According to the industry distribution chart, Rebase ranks #272 out of 567 companies in the Interactive Media industry, placing it in the top 48%.
Is Rebase's Altman Z2-Score too high?
Rebase's current Altman Z2-Score of 4.37 is 45% below median its 10-year median of 7.99. Over the past 10 years, this metric has ranged from a low of 4.37 to a high of 9.65. The Interactive Media industry median Altman Z2-Score is 4.08. Rebase's value of 4.37 is 7.1% above this industry median. Based on the distribution chart, Rebase ranks #272 out of 567 companies in the Interactive Media industry, which is above the industry midpoint. Overall, Rebase has a GF Score™ of 78/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Rebase's Altman Z2-Score compare to GOOGL and META?
According to the Interactive Media industry distribution chart, Rebase ranks #272 out of 567 companies for Altman Z2-Score. This puts Rebase in the upper half of its industry. The industry median Altman Z2-Score is 4.08. Rebase's value of 4.37 is 7.1% above this benchmark. Historically, Rebase's own Altman Z2-Score has ranged from 4.37 to 9.65 over the past decade. While the company's 10-year median is 7.99 vs. the industry median of 4.08, Rebase has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Altman Z2-Score for an Interactive Media company?
The median Altman Z2-Score among Interactive Media companies is 4.08, based on 567 companies in the industry. Companies in the top quartile (top 25%) have a Altman Z2-Score significantly above this median, while those in the bottom quartile fall well below. However, Altman Z2-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Rebase's current Altman Z2-Score of 4.37 is 7.1% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Altman Z2-Score mean?
A high Altman Z2-Score can signal that a stock is expensive relative to its fundamentals. Z2-Score is the Z-Score for non-manufacturing companies excluding property/financial companies, which measures a company's bankruptcy risk. View historical data on Rebase and its competitors. For the Interactive Media industry, the median Altman Z2-Score is 4.08 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Rebase's current Altman Z2-Score is 4.37, which is 45% below median its own 10-year median of 7.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rebase stock overvalued right now?
Based on GuruFocus' analysis, Rebase (TSE:5138) is currently considered Possible Value Trap. The stock's GF Value™ is 円1,601.16, compared to a current price of 円410.00 — trading 74.4% below its estimated fair value. The current Altman Z2-Score is 4.37, which is 45% below median its 10-year median of 7.99 and 7.1% above the Interactive Media industry median of 4.08. Rebase's overall GF Score™ is 78/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Altman Z2-Score calculated?
Altman Z2-Score is calculated from a company's financial statements. For Rebase (TSE:5138), the current Altman Z2-Score is 4.37 as of Jul. 06, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Rebase (TSE:5138) Overvalued in 2026?

Based on GuruFocus' analysis, Rebase stock appears to be undervalued. The current stock price of 円410.00 is trading 74.4% below its estimated GF Value™ of 円1,601.16. GuruFocus considers Rebase to be Possible Value Trap.

Key valuation signals for TSE:5138:

  • Altman Z2-Score: 4.37 (45% below median its 10-year median of 7.99)
  • GF Value™: 円1,601.16 vs. price of 円410.00 (74.4% below fair value)
  • GF Score™: 78/100 with 5 warning signs
  • Industry Position: 7.1% above the Interactive Media median (#272 of 567)

No single metric tells the full story. See the TSE:5138 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Rebase Business Description

Address 4-26-18 Jingumae, 5th Floor, Harajuku Piazza Building, Shibuya-ku, Tokyo, JPN, 150-0001
Rebase Inc is engaged in the development and operation of the online marketplace Instabase, a platform for matching open rooms to users who can rent them either on an hourly or daily basis, as well as other related businesses. It is a matching service offering that allows customers to make reservations online from their computer or smartphone. Instabase offers a wide variety of spaces, including conference rooms, telework spaces, old houses, photography studios, and dance studios, depending on the usage scenario. In addition, the space can be used for business purposes such as meetings, business negotiations, seminars, training, and study sessions, as well as yoga and dance lessons, photography, home activities, and more.
78GF Score

Get the complete analysis for TSE:5138

Altman Z2-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円410.00
Price
円1,601.16
GF Value