Broadleaf Co Ltd
TSE:3673
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 |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (23.2), the stock would be worth ¥651.54 (28% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 32.1 | ¥903 |
0%
|
| 3-Year Average | 23.2 | ¥651.54 |
-28%
|
| 5-Year Average | 20.7 | ¥581.76 |
-36%
|
| Industry Average | 19.9 | ¥560.43 |
-38%
|
| Country Average | 20.9 | ¥586.24 |
-35%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Broadleaf Co Ltd
TSE:3673
|
81.4B JPY | 32.1 | 65.6 | |
| US |
|
Ezenia! Inc
OTC:EZEN
|
567B USD | -152 953.6 | -180 630.8 | |
| US |
|
Palantir Technologies Inc
NASDAQ:PLTR
|
331.6B USD | 154.2 | 203.6 | |
| DE |
|
SAP SE
XETRA:SAP
|
169.9B EUR | 19.7 | 23.7 | |
| US |
|
Salesforce Inc
NYSE:CRM
|
165.4B USD | 11.5 | 22.2 | |
| US |
|
Applovin Corp
NASDAQ:APP
|
151B USD | 37.9 | 45.3 | |
| US |
|
Intuit Inc
NASDAQ:INTU
|
107.8B USD | 16 | 24.8 | |
| US |
|
Adobe Inc
NASDAQ:ADBE
|
99.9B USD | 9.5 | 13.9 | |
| US |
|
Synopsys Inc
NASDAQ:SNPS
|
92.4B USD | -7 | 83.9 | |
| US |
N
|
NCR Corp
LSE:0K45
|
92B USD | -247.7 | 2 191 | |
| US |
|
Cadence Design Systems Inc
NASDAQ:CDNS
|
89.6B USD | 56.8 | 80.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Broadleaf Co Ltd
Glance View
Broadleaf Co., Ltd. engages in the provision of information technology services. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 940 full-time employees. The company went IPO on 2013-03-22. The system sales business develops and sells industry-specific business applications, work analysis and optimization softwares, as well as purchases and sells personal computer (PC) bodies and printers. The system support business provides maintenance services, as well as purchases and sells documents and office automation (OA) supplies. The network service business provides database service, server service, settlement agency service of automobile recycling parts, electronic parts ordering function of automobile parts, support tool of tablet type business, as well as analysis service of ecommerce and data.
