Rebase Inc
TSE:5138
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 3-Year Average (11.3), the stock would be worth ¥1 040.45 (77% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.4 | ¥587 |
0%
|
| 3-Year Average | 11.3 | ¥1 040.45 |
+77%
|
| 5-Year Average | 11.3 | ¥1 040.45 |
+77%
|
| Industry Average | 22.4 | ¥2 057.44 |
+251%
|
| Country Average | 20.9 | ¥1 914.28 |
+226%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
R
|
Rebase Inc
TSE:5138
|
2.9B JPY | 6.4 | 15.3 | |
| US |
|
Amazon.com Inc
NASDAQ:AMZN
|
2.8T USD | 354.6 | 35.9 | |
| ZA |
N
|
Naspers Ltd
JSE:NPN
|
701.2B ZAR | 19.9 | 7.5 | |
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
311.2B USD | -70.2 | 23.4 | |
| CN |
|
PDD Holdings Inc
NASDAQ:PDD
|
138.7B USD | 5.2 | 9.9 | |
| NL |
|
Prosus NV
AEX:PRX
|
96.7B EUR | 66.9 | 8.5 | |
| UY |
|
MercadoLibre Inc
BMV:MELIN
|
1.5T MXN | 8.3 | 45.4 | |
| AR |
|
Mercadolibre Inc
NASDAQ:MELI
|
89.2B USD | 8.2 | 45.3 | |
| US |
D
|
DoorDash Inc
NASDAQ:DASH
|
73.5B USD | 39.5 | 79.4 | |
| CN |
|
Meituan
HKEX:3690
|
508.2B HKD | -25.9 | -19.4 | |
| CN |
|
JD.Com Inc
HKEX:9618
|
373.6B HKD | 9.2 | 16.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Rebase Inc
Glance View
Rebase,Inc.engages in the development and operation of an online marketplace, instabase, used for matching open rooms to users in an hourly or daily basis. The company is headquartered in Shibuya-Ku, Tokyo-To and currently employs 27 full-time employees. The company went IPO on 2022-12-16. The firm provides Instabase through its matching platform business. Instabase is a matching service that allows people who want to rent out vacant properties and spaces to provide space only for the period and time they want to rent it, and people who want to use the space to make reservations for the period and time they want to use it from their computers and smartphones via the Internet. Instabase offers a wide variety of spaces, including meeting rooms, telework spaces, old private homes, photography studios, and dance studios, according to the scene of use of the space. In terms of the purpose of space use, the service is not limited to business use such as meetings, business negotiations, seminars, training, and study groups, but also meets all kinds of needs including yoga and dance lessons, photography, home parties, and various events.
