Asteria Corp
TSE:3853
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 (10.1), the stock would be worth ¥147.03 (90% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 102 | ¥1 490 |
0%
|
| 3-Year Average | 10.1 | ¥147.03 |
-90%
|
| 5-Year Average | 21.3 | ¥311.18 |
-79%
|
| Industry Average | 25 | ¥364.52 |
-76%
|
| Country Average | 22.4 | ¥326.48 |
-78%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Asteria Corp
TSE:3853
|
24.6B JPY | 102 | 22.4 | |
| US |
|
Microsoft Corp
NASDAQ:MSFT
|
3.1T USD | 44 | 24.6 | |
| US |
|
Oracle Corp
NYSE:ORCL
|
494B USD | 30.7 | 30.5 | |
| US |
|
Palo Alto Networks Inc
NASDAQ:PANW
|
147.8B USD | 42 | 99.3 | |
| US |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
115.4B USD | 95.2 | -710.4 | |
| US |
|
ServiceNow Inc
NYSE:NOW
|
94.5B USD | 20.4 | 53.8 | |
| US |
V
|
VMware Inc
XETRA:BZF1
|
58B EUR | 18.6 | 47.9 | |
| US |
|
Fortinet Inc
NASDAQ:FTNT
|
64.1B USD | 28.8 | 34.6 | |
| US |
|
Xperi Holding Corp
LSE:0M2A
|
54.6B USD | 869.5 | 491.7 | |
| CN |
K
|
Knowledge Atlas Technology JSC Ltd
HKEX:2513
|
382.1B HKD | -269.9 | -70.8 | |
| CN |
|
MiniMax Group Inc
HKEX:100
|
217.8B HKD | 54.3 | -14.8 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Asteria Corp
Glance View
Asteria Corp. engages in software sales and development business. The company is headquartered in Shinagawa-Ku, Tokyo-To and currently employs 124 full-time employees. The company went IPO on 2007-06-22. The License division is engaged in planning, design and development of software products for companies, the sale of system integrators for users. The products in this division include ASTERIA, ASTERIA R2, ASTERIA 3, ASTERIA WARP and ASTERIA WARP 4.5. The Support division is engaged in operation support such as software technology support and production renewal, as well as everyday support and onsite support. The Services include net services, educational services, subscription service, design service.
