Curves Holdings Co Ltd
TSE:7085
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 (15.1), the stock would be worth ¥1 023.5 (25% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.2 | ¥822 |
0%
|
| 3-Year Average | 15.1 | ¥1 023.5 |
+25%
|
| 5-Year Average | 20 | ¥1 353.01 |
+65%
|
| Industry Average | 27.3 | ¥1 846.51 |
+125%
|
| Country Average | 20.9 | ¥1 411.31 |
+72%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Curves Holdings Co Ltd
TSE:7085
|
76.8B JPY | 12.2 | 17.1 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 16.9 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
3.6T JPY | 33.7 | 29.4 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
5.8B USD | -339.7 | 15.5 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.2B USD | 28.1 | 23.7 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.4B USD | 23.8 | 18.9 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | 53.7 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.3B CNY | 13.9 | 26 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
18.1B CNY | 9.6 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
1.9B EUR | 11.6 | 127.7 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
10.2B BRL | -65.2 | 15.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Curves Holdings Co Ltd
Glance View
Curves Holdings Co., Ltd. engages in the fitness club business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 565 full-time employees. The company went IPO on 2020-03-02. The Curves segment is mainly engaged in the fitness club business. The domestic curve business is engaged in the introduction of system necessary for management guidance and business operation for franchisees (FC), the provision and sale of technology, equipment, product and printed matter, as well as the performance of support operations such as opening stores for franchisees and sale operations for members. The firm is also engaged in the development of directly managed stores. The overseas curves business is engaged in the management of royalties and sale of equipment used at stores to master franchisees around the world, including Japan, as well as the provision of operation support services to franchise member stores.
