Intage Holdings Inc
TSE:4326
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 (50.3), the stock would be worth ¥2 895.72 (75% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 28.7 | ¥1 654 |
0%
|
| 3-Year Average | 50.3 | ¥2 895.72 |
+75%
|
| 5-Year Average | 33.9 | ¥1 949.56 |
+18%
|
| Industry Average | 22.6 | ¥1 301.51 |
-21%
|
| Country Average | 22.4 | ¥1 287.24 |
-22%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Intage Holdings Inc
TSE:4326
|
63.2B JPY | 28.7 | 23.3 | |
| US |
|
Omnicom Group Inc
NYSE:OMC
|
24.1B USD | 8.8 | -441.9 | |
| FR |
|
Publicis Groupe SA
PAR:PUB
|
19.9B EUR | 7.4 | 12 | |
| UK |
|
Informa PLC
LSE:INF
|
10.4B GBP | 57.6 | 942.7 | |
| CN |
F
|
Focus Media Information Technology Co Ltd
SZSE:002027
|
90.8B CNY | 212.9 | 18.6 | |
| US |
|
Interpublic Group of Companies Inc
NYSE:IPG
|
9.2B USD | 11.1 | 16.8 | |
| CN |
|
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
|
61.5B CNY | 155.7 | 273.6 | |
| HK |
|
QMMM Holdings Ltd
NASDAQ:QMMM
|
6.8B USD | -1 075.4 | -2 306.1 | |
| CN |
|
Leo Group Co Ltd
SZSE:002131
|
43.7B CNY | -52.6 | 89.3 | |
| FR |
|
JCDecaux SA
OTC:JCDXF
|
4.9B USD | 78.3 | 16.1 | |
| JP |
|
Dentsu Group Inc
TSE:4324
|
770.2B JPY | -10.5 | -2.4 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Intage Holdings Inc
Glance View
INTAGE HOLDINGS, Inc. engages in the provision of marketing research and consulting services. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 3,080 full-time employees. The company went IPO on 2001-11-29. The Market Research and Consulting segment is engaged in marketing research operations, including customer panel research, retail shop panel research and other research activities; customized research services, including Internet research, mail survey, visiting interview survey and qualitative research, as well as the provision of related consulting services. The System Solution segment is engaged in the development and sale of software, the operation of systems and data centers, and the provision of various related consulting services. The Drug Development Support segment is engaged in the contract research organization (CRO) business. As of March 31, 2014, the Company had 24 subsidiaries and one associated company.
