Bushiroad Inc
TSE:7803
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/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.2), the stock would be worth ¥366.27 (45% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.8 | ¥252 |
0%
|
| 3-Year Average | 1.2 | ¥366.27 |
+45%
|
| 5-Year Average | 2.2 | ¥686.13 |
+172%
|
| Industry Average | 2 | ¥633.33 |
+151%
|
| Country Average | 1 | ¥301.65 |
+20%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Bushiroad Inc
TSE:7803
|
34.2B JPY | 0.8 | 7.2 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
387.6B USD | 8.9 | 29 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
185.9B USD | 1.2 | 15.2 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
90.9B USD | 22.1 | 28.6 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
66.9B USD | 1 | 92 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
32.7B EUR | 3.3 | 21.3 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
37.3B USD | 2.8 | -675.6 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.1B USD | 2.7 | 157.6 | |
| FR |
|
Bollore SE
PAR:BOL
|
15B EUR | 0.5 | 43.1 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
18.3B USD | 9.7 | 207.2 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
14.6B USD | 2 | 48.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.7 |
| Median | 1 |
| 70th Percentile | 1.5 |
| Max | 23 050 349 |
Other Multiples
Bushiroad Inc
Glance View
Bushiroad, Inc. engages in the provision of collectible card games and trading cards; publishes mobile apps and games; and promotional items and others. The company is headquartered in Nakano-Ku, Tokyo-To and currently employs 620 full-time employees. The company went IPO on 2019-07-29. The firm operates in two business segments. The Entertainment business segment is composed of five departments including trading card game department, mobile online games department, music department that engages in plan, production and management of music content and live performances and events, merchandising (MD) department that plans and releases goods related to IP, as well as media department that engages in book publishing and Internet radio operating. The Sports business segment is composed of the box office department, MD department that plans and sells goods, as well as the content department that product and distributes video content.
