Valuation FreakOut Holdings, inc.

Stocks

Market Closed - Japan Exchange 10:30:00 13/11/2026 +04			5-day change	1st Jan Change
492.00 ^JPY	+1.44%		+9.58%	-5.20%

05-01	FreakOut Holdings, inc. agreed to acquire an unknown majority stake in UDN SPORTS Inc.	CI
03-19	Jinjer Co., Ltd. agreed to acquire Talentio, Inc. from FreakOut Holdings, inc., Kazuki Sano and others for ¥790 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	17,408	36,192	23,187	16,859	12,144	9,123
Change	-	107.9%	-35.93%	-27.29%	-27.96%	-24.88%
Enterprise Value (EV) ¹	20,952	37,478	23,900	8,973	7,424	10,185
Change	-	78.87%	-36.23%	-62.46%	-17.26%	37.18%
P/E	-25.1x	63.4x	17.9x	2.17x	-3.86x	33.2x
PBR	3.79x	5.32x	2.67x	1x	0.91x	0.83x
PEG	-	-0x	0x	0x	0x	-0x
Capitalization / Revenue	0.7x	1.23x	0.8x	0.55x	0.23x	0.18x
EV / Revenue	0.84x	1.27x	0.83x	0.29x	0.14x	0.2x
EV / EBITDA	32.3x	26.6x	13.5x	4.1x	1.67x	7.82x
EV / EBIT	99.3x	37.1x	18x	5.57x	75x	84.9x
EV / FCF	-19.9x	18.2x	-241x	2.84x	17.4x	44.4x
FCF Yield	-5.02%	5.51%	-0.42%	35.2%	5.75%	2.25%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-41.98	31.95	72.46	434.3	-179.7	15.81
Distribution rate	-	-	-	-	-	-
Net sales ¹	24,878	29,499	28,965	30,604	51,711	50,323
EBITDA ¹	649	1,408	1,775	2,186	4,452	1,302
EBIT ¹	211	1,009	1,331	1,611	99	120
Net income ¹	-669	580	1,364	7,870	-3,190	275
Net Debt ¹	3,544	1,286	713	-7,886	-4,720	1,062
Reference price ²	1,054.00	2,026.00	1,297.00	943.00	693.00	525.00
Nbr of stocks (in thousands)	16,516	17,864	17,878	17,878	17,524	17,377
Announcement Date	23/12/20	24/12/21	23/12/22	25/12/23	27/12/24	24/12/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FREAKOUT HOLDINGS, INC.	-	-	-	-	53.47M
PUBLICIS GROUPE S.A.	15.27x	1.66x	7.6x	3.71%	29.13B
OMNICOM GROUP., INC.	10.76x	1.1x	6.47x	3.63%	24.01B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.91x	6.16x	10.84x	6.08%	11.88B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	166.69x	0.63x	159.42x	-	7.33B
JCDECAUX SE	18.49x	1.52x	7.25x	2.52%	6.61B
DENTSU GROUP INC.	12.51x	0.84x	5.42x	-.--%	6.44B
WPP PLC	18.17x	0.77x	4.67x	3.48%	5.99B
NIQ GLOBAL INTELLIGENCE PLC	216.29x	1.91x	8.14x	0.01%	5.72B
Average	59.01x	1.82x	26.23x	2.78%	11B
Weighted average by Cap.	37.47x	1.89x	18.86x	3.4%