Coly Inc
TSE:4175
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 Industry Average (17.3), the stock would be worth ¥120.73 (94% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 275.3 | ¥1 923 |
0%
|
| Industry Average | 17.3 | ¥120.73 |
-94%
|
| Country Average | 20.9 | ¥145.74 |
-92%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Coly Inc
TSE:4175
|
10.6B JPY | 275.3 | 145.6 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 26.4 | 34.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
75.7B USD | 7.4 | 15.3 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
8.9T JPY | 49.9 | 22.3 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.6B USD | 21.4 | 74.4 | |
| SG |
|
Sea Ltd
NYSE:SE
|
46.4B USD | 8.4 | 29.4 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
39.1B USD | 27.7 | -36.8 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
39.6B USD | 81.4 | -10 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
118.9B CNY | 15.5 | 31.6 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.6T JPY | 44.8 | 29.8 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.1T JPY | 7.6 | 22.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Coly Inc
Glance View
coly, Inc. engages in the development, planning and operation of mobile online games and online store. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 338 full-time employees. The company went IPO on 2021-02-26. The firm is engaged in the provision of mobile online games on various platforms. The mobile online games are free to download and monthly basic charges, and employ a partial item charge system. The main titles include Prince Drug & Narcotic Girl, Stand My Heroes, Promise of wizard and others. The firm is also engaged in the provision of merchandising (MD) services such as the goods sales service that plans and sells goods using characters that appear in the developed mobile online games, and the Intellectual Property (IP) licensing service to earn royalties and marketing opportunities through owned IP licenses.
