Integral Corp
TSE:5842
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 (15.3), the stock would be worth ¥-761.57 (121% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -73.2 | ¥3 645 |
0%
|
| 3-Year Average | 15.3 | ¥-761.57 |
-121%
|
| 5-Year Average | 15.3 | ¥-761.57 |
-121%
|
| Industry Average | 17.1 | ¥-850.02 |
-123%
|
| Country Average | 20.9 | ¥-1 039.73 |
-129%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
I
|
Integral Corp
TSE:5842
|
124.1B JPY | -73.2 | 20.4 | |
| US |
|
BlackRock Inc
NYSE:BLK
|
165.2B USD | 46.9 | 26.4 | |
| US |
|
Blackstone Inc
NYSE:BX
|
149.2B USD | 35.1 | 48.8 | |
| CA |
|
Brookfield Corp
NYSE:BN
|
101.3B USD | -34.4 | 88.8 | |
| US |
|
Bank of New York Mellon Corp
NYSE:BK
|
92.5B USD | 0 | 17.4 | |
| US |
|
KKR & Co Inc
NYSE:KKR
|
93B USD | 409.7 | 41.6 | |
| ZA |
N
|
Ninety One Ltd
JSE:NY1
|
82.3B ZAR | -37.4 | 24.2 | |
| US |
|
BROOKFIELD ASSET MANAGEMENT LTD
F:RW5
|
64.3B EUR | 36.4 | 29.8 | |
| CA |
|
Brookfield Asset Management Inc
NYSE:BAM
|
78.6B USD | 38.6 | 31.6 | |
| CA |
B
|
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
|
103.2B CAD | 37.9 | 31.1 | |
| US |
|
Ameriprise Financial Inc
NYSE:AMP
|
42.8B USD | 9 | 11 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Integral Corp
Glance View
Integral Corp is a JP-based company operating in Capital Markets industry. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 63 full-time employees. The company went IPO on 2023-09-20. Integral Corp is a Japan-based company mainly engaged in the equity investment and the management business, as well as other investment-related businesses. The firm is engaged in the establishment and management of private equity funds including investment limited partnerships and limited partnerships primarily for the purpose of investing in unlisted joint stock companies. As the general partner of the private equity fund, the Company manages and operates the fund, receives management fees, and provides management support to the investee companies. The firm is also engaged in the provision of management and financial consulting related to equity investments.
