Valuation freee K.K. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 03:01:44 28/07/26 am AEST			5-day change	1st Jan Change
15.82 ^USD	+11.44%		+6.93%	-13.97%

22/06	Freee K.K.(TSE:4478) dropped from S&P Japan 500	CI
13/05	Freee K.K. Reports Earnings Results for the Nine Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	558,589	185,782	188,222	141,623	227,424	160,634	-	-
Change	-	-66.74%	1.31%	-24.76%	60.58%	-29.37%	-	-
Enterprise Value (EV) ¹	511,238	143,811	151,816	114,572	191,635	127,934	125,153	119,751
Change	-	-71.87%	5.57%	-24.53%	67.26%	-33.24%	-2.17%	-4.32%
P/E	-186x	-15.8x	-15.1x	-13.9x	165x	207x	54.1x	31.5x
PBR	12x	5.15x	7.32x	8.45x	11.7x	7.79x	6.99x	5.88x
PEG	-	-0x	-4.24x	0.7x	-1x	-4.7x	0x	0.4x
Capitalization / Revenue	54.5x	12.9x	9.79x	5.57x	6.84x	3.81x	3.17x	2.68x
EV / Revenue	49.8x	10x	7.9x	4.51x	5.76x	3.04x	2.47x	2x
EV / EBITDA	-238x	-58.4x	-19.2x	-13.7x	188x	62.3x	23.6x	12.9x
EV / EBIT	-209x	-47.3x	-19.2x	-13.7x	314x	117x	35.3x	17.6x
EV / FCF	-190x	-45.4x	-27.7x	-15.4x	53x	76.8x	39.8x	17.4x
FCF Yield	-0.53%	-2.2%	-3.61%	-6.49%	1.89%	1.3%	2.51%	5.74%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-54.88	-208.2	-215.6	-174.4	23.28	13.07	50	85.99
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	10,258	14,380	19,219	25,431	33,271	42,130	50,700	60,021
EBITDA ¹	-2,146	-2,461	-7,919	-8,387	1,020	2,054	5,303	9,256
EBIT ¹	-2,442	-3,042	-7,919	-8,387	611	1,095	3,546	6,806
Net income ¹	-2,756	-11,609	-12,338	-10,151	1,370	774	2,963	5,094
Net Debt ¹	-47,351	-41,971	-36,406	-27,051	-35,790	-32,700	-35,481	-40,883
Reference price ²	10,210.00	3,280.00	3,255.00	2,422.00	3,845.00	2,705.00	2,705.00	2,705.00
Nbr of stocks (in thousands)	54,710	56,641	57,825	58,473	59,148	59,384	-	-
Announcement Date	13/8/21	12/8/22	14/8/23	14/8/24	13/8/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MICROSOFT CORPORATION	22.5x	8.63x	14.29x	0.94%	2,901B
PALANTIR TECHNOLOGIES INC.	91x	36.71x	61.2x	-.--%	295B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	103.46x	32.99x	104.35x	0.17%	106B
CADENCE DESIGN SYSTEMS, INC.	69.46x	14.63x	30.94x	-.--%	91.78B
DATADOG, INC.	477.23x	20.55x	82.55x	-.--%	94.04B
SYNOPSYS, INC.	138.47x	8.17x	20.84x	-.--%	71.55B
SEA LIMITED	36.06x	1.9x	14.88x	-.--%	66.37B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	120.09x	5.26x	25.78x	-.--%	46.08B
ROBLOX CORPORATION	-33.64x	4.43x	21.19x	-.--%	35.89B
Average	113.85x	14.81x	41.78x	0.12%	412.01B
Weighted average by Cap.	46.12x	11.80x	23.09x	0.74%