Renaissance Inc
TSE:2378
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its 3-Year Average (7.9), the stock would be worth ¥847.01 (16% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9.5 | ¥1 012 |
0%
|
| 3-Year Average | 7.9 | ¥847.01 |
-16%
|
| Industry Average | 33.5 | ¥3 580.2 |
+254%
|
| Country Average | 22.4 | ¥2 392.54 |
+136%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Renaissance Inc
TSE:2378
|
21.6B JPY | 9.5 | 36.6 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 57.5 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
3.6T JPY | 23.3 | 29.9 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
5.9B USD | -54.9 | 15.8 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.3B USD | 10.5 | 24.1 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.5B USD | 9.2 | 19.5 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | -52.2 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.2B CNY | 18 | 25.8 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
18.2B CNY | -13.2 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
1.9B EUR | 7.1 | 127.7 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
10.3B BRL | -17.1 | 16.1 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Renaissance Inc
Glance View
Renaissance, Inc. engages in the operation of sports clubs such as fitness, swimming, and golf clubs. The company is headquartered in Sumida-Ku, Tokyo-To and currently employs 1,580 full-time employees. The company went IPO on 2003-12-03. The firm is engaged in fitness club, sports club business such as swimming tennis and golf school, health promotion business in local governments and companies, nursing care business and other related businesses. The firm has various types of facilities, such as a comprehensive sports club with various schools including swimming and tennis, hot-water facilities in a fitness club, a single school only for tennis and swimming, a single studio facility mainly for yoga and pilates programs, personal type facilities with one-on-one instruction, boutique-type facilities, as well as rehabilitation facilities that working on independence support of nursing care authorized person.
