Graphite Design Inc
TSE:7847
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 (3.6), the stock would be worth ¥-1 260.19 (304% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -1.8 | ¥618 |
0%
|
| 3-Year Average | 3.6 | ¥-1 260.19 |
-304%
|
| 5-Year Average | 1.9 | ¥-664.04 |
-207%
|
| Industry Average | 20.2 | ¥-7 002.27 |
-1 233%
|
| Country Average | 20.9 | ¥-7 220.85 |
-1 268%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
G
|
Graphite Design Inc
TSE:7847
|
4B JPY | -1.8 | 27.8 | |
| JP |
|
Bandai Namco Holdings Inc
TSE:7832
|
2.3T JPY | 18.9 | 20.2 | |
| US |
|
Hasbro Inc
NASDAQ:HAS
|
13.5B USD | 22.1 | -41.7 | |
| JP |
|
Shimano Inc
TSE:7309
|
1.4T JPY | 54.5 | 38.7 | |
| UK |
|
Games Workshop Group PLC
LSE:GAW
|
6.4B GBP | 26.6 | 31.1 | |
| CA |
|
BRP Inc
TSX:DOO
|
8.4B CAD | 12.4 | 19.1 | |
| CN |
|
Zhejiang CFMoto Power Co Ltd
SSE:603129
|
41.9B CNY | 18.3 | 24.9 | |
| US |
|
Acushnet Holdings Corp
NYSE:GOLF
|
5.7B USD | 54.5 | 30 | |
| US |
|
Brunswick Corp
NYSE:BC
|
5.2B USD | 16.9 | -37.5 | |
| IT |
|
Technogym SpA
MIL:TGYM
|
4B EUR | 33 | 34.7 | |
| US |
|
Mattel Inc
NASDAQ:MAT
|
4.5B USD | 13.7 | 11.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 20.9 |
| 70th Percentile | 32.2 |
| Max | 571 930 627.1 |
Other Multiples
Graphite Design Inc
Glance View
Graphite Design, Inc. engages in the manufacture and sale of sporting goods. The company is headquartered in Chichibu-Shi, Saitama-Ken. The company went IPO on 2001-12-19. The golf shafts manufacture and sale business manufactures and sells golf shafts made of carbon to golf club manufacturers in Japan and the United States, as well as provides replacement shafts for golf club users through retail stores. The golf club assembly and processing business specializes in providing custom processing work of golf clubs.
