CrowdWorks Inc
TSE:3900
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 (8.1), the stock would be worth ¥1 829.92 (218% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.6 | ¥575 |
0%
|
| 3-Year Average | 8.1 | ¥1 829.92 |
+218%
|
| 5-Year Average | 12.9 | ¥2 887.9 |
+402%
|
| Industry Average | 24.8 | ¥5 570.09 |
+869%
|
| Country Average | 22.4 | ¥5 021.84 |
+773%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
CrowdWorks Inc
TSE:3900
|
9.1B JPY | 2.6 | -21.6 | |
| US |
|
Amazon.com Inc
NASDAQ:AMZN
|
2.9T USD | 49.4 | 31.8 | |
| ZA |
N
|
Naspers Ltd
JSE:NPN
|
702.2B ZAR | 23.3 | 7.5 | |
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
313.8B USD | -77.7 | 23.3 | |
| CN |
|
PDD Holdings Inc
NASDAQ:PDD
|
141.6B USD | 9 | 9.7 | |
| NL |
|
Prosus NV
AEX:PRX
|
97.7B EUR | 59.3 | 8.5 | |
| UY |
|
MercadoLibre Inc
BMV:MELIN
|
1.6T MXN | 6.8 | 45.4 | |
| AR |
|
Mercadolibre Inc
NASDAQ:MELI
|
93.4B USD | 7 | 46.8 | |
| US |
D
|
DoorDash Inc
NASDAQ:DASH
|
76.4B USD | 19.8 | 81.7 | |
| CN |
|
Meituan
HKEX:3690
|
508.8B HKD | -32.7 | -19.3 | |
| CN |
|
JD.Com Inc
HKEX:9618
|
369.8B HKD | 17.1 | 16.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
CrowdWorks Inc
Glance View
CrowdWorks, Inc. engages in the provision of crowd sourcing solutions. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 189 full-time employees. The company went IPO on 2014-12-12. The firm operates through five business segments. The Direct Matching segment is engaged in the operation of crowdsourcing platform CrowdWorks for directly matching companies and individuals on the Internet. The Agent Matching segment is engaged in the provision of Crowdtech service and other crowdsourcing services for matching companies and individuals through dedicated staffs. The Business Solution segment is engaged in the provision of systems contract development service and other products and services at the request of companies. The FinTech segment is engaged in the development and provision of financial services for individuals, including ficle service that guarantees payment of individual rewards, and Wallet app that can use the rewards earned for consumption. The Investment Development segment is engaged in the minor investment and development of venture companies.
