Base Co Ltd
TSE:4481
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 (16.3), the stock would be worth ¥4 002.4 (26% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.9 | ¥3 165 |
0%
|
| 3-Year Average | 16.3 | ¥4 002.4 |
+26%
|
| 5-Year Average | 21 | ¥5 161.69 |
+63%
|
| Industry Average | 25 | ¥6 138.56 |
+94%
|
| Country Average | 22.4 | ¥5 498.04 |
+74%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
B
|
Base Co Ltd
TSE:4481
|
57.4B JPY | 12.9 | 13.6 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
217.8B USD | 17.4 | 20.3 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 48.9 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
110.6B USD | 9 | 14.5 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9T INR | 20.5 | 18.6 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
4.8T INR | 16.9 | 17.3 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | -121.6 | 38.8 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | -122.5 | 39.1 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.3T INR | 22.9 | 20 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
5.4T JPY | -174.4 | 11.4 | |
| JP |
|
NEC Corp
TSE:6701
|
5.4T JPY | 48.1 | 21.9 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Base Co Ltd
Glance View
Base Co., Ltd. engages in software outsourcing development business. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 890 full-time employees. The company went IPO on 2019-12-16. The firm is engaged in the provision of system development services, enterprise resource planning (ERP) solutions and other solutions. The system development services are engaged in the provision of total system development services including requirements definition, basic design, detailed design, program design, programming, various tests, migration, release, operation and maintenance services for the financial, distribution and manufacturing fields. The ERP solution services are engaged in the provision of services in the ERP, customer relationship management (CRM), company-specific middleware component software and other areas. The other solution services are engaged in the provision of Nippon Individual Savings Account (NISA) opening services, card number recognition services using optical character recognition (OCR) function, as well as business process outsourcing ( BPO) services.
