Bank of Innovation Inc
TSE:4393
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 (11.5), the stock would be worth ¥7 630 (49% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.7 | ¥5 130 |
0%
|
| 3-Year Average | 11.5 | ¥7 630 |
+49%
|
| 5-Year Average | 9.2 | ¥6 120 |
+19%
|
| Industry Average | 22.6 | ¥15 044.89 |
+193%
|
| Country Average | 22.4 | ¥14 879.96 |
+190%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Bank of Innovation Inc
TSE:4393
|
20.4B JPY | 7.7 | 18 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
76B USD | 12.2 | 15.4 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 30.3 | 34.2 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
8.8T JPY | 66.4 | 22.1 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.5B USD | 22.3 | 74.3 | |
| SG |
|
Sea Ltd
NYSE:SE
|
52.7B USD | 9.9 | 29.8 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
40B USD | -356.4 | -10.1 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
32B USD | 24.3 | -30 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
118B CNY | 15.9 | 18.8 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.6T JPY | 106 | 29.9 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.1T JPY | 13.2 | 22.3 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Bank of Innovation Inc
Glance View
Bank of Innovation, Inc. engages in the development and operation of smartphone game applications. The company is headquartered in Shinjuku, Tokyo-To and currently employs 185 full-time employees. The company went IPO on 2018-07-24. The firm provides game applications to users through the platforms operated by Google Inc. and Apple Inc., etc. The firm's game applications introduce multi-step check in graphic production and game system development, specializing in 2-Dimensions (2D) graphics. The firm implements promotions that are judged to be more cost effective within the set budget. Also, to appropriately control the promotion unit price, the Company carries out data analysis and plan-do-check-act (PDCA) cycle on promotion measures implemented. The firm also focuses on the development and operation of original titles and establishes its own intellectual property (IP) and diversifies its profits by collaboration with the promotions.
