|
Real-time Estimate
Tradegate
15:44:44 2026-09-17 EDT
|
5-day change | 1st Jan Change | ||
| 34.30 EUR | +3.94% |
|
+3.77% | +30.00% |
| 07-13 | Japan Earnings Wrap: Sansan and Sakata Seed Surge, Money Forward Drops | MT |
| 07-13 | Money Forward Turns to Profit in Fiscal H1 | MT |
Company Valuation: Money Forward, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: November | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 416,166 | 262,620 | 245,873 | 257,145 | 230,945 | 336,118 | - | - |
| Change | - | -36.9% | -6.38% | 4.58% | -10.19% | 45.54% | - | - |
| Enterprise Value (EV) 1 | 388,500 | 252,809 | 224,390 | 234,339 | 210,821 | 321,034 | 314,292 | 307,112 |
| Change | - | -34.93% | -11.24% | 4.43% | -10.04% | 52.28% | -2.1% | -2.28% |
| P/E | -261x | -27.7x | -38.8x | -40.5x | 145x | -119,456x | 99.6x | 40.5x |
| PBR | 10.3x | 8.06x | 8.84x | 7.27x | 5.65x | 7.98x | 7.61x | 6.05x |
| PEG | - | -0x | 1.2x | 71.78x | -1x | 1,192x | -0x | 0x |
| Capitalization / Revenue | 26.6x | 12.2x | 8.09x | 6.37x | 4.59x | 5.41x | 4.59x | 3.91x |
| EV / Revenue | 24.9x | 11.8x | 7.39x | 5.81x | 4.19x | 5.17x | 4.29x | 3.57x |
| EV / EBITDA | 903x | -41.9x | -99.3x | 136x | 42.5x | 28.7x | 18.6x | 12.3x |
| EV / EBIT | -366x | -29.9x | -35.5x | -49.5x | -79.5x | 305x | 51.7x | 23.7x |
| EV / FCF | -83.3x | -38.3x | -76.8x | -21.1x | -27.7x | 238x | 20.6x | 18.2x |
| FCF Yield | -1.2% | -2.61% | -1.3% | -4.75% | -3.61% | 0.42% | 4.86% | 5.51% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -29.97 | -176.4 | -117 | -116.3 | 28.78 | -0.0507 | 60.86 | 149.5 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 15,633 | 21,477 | 30,380 | 40,364 | 50,350 | 62,134 | 73,232 | 86,005 |
| EBITDA 1 | 430 | -6,029 | -2,260 | 1,727 | 4,963 | 11,185 | 16,912 | 24,883 |
| EBIT 1 | -1,062 | -8,469 | -6,329 | -4,735 | -2,653 | 1,051 | 6,077 | 12,943 |
| Net income 1 | -1,482 | -9,449 | -6,315 | -6,331 | 1,587 | -4.453 | 3,365 | 8,269 |
| Net Debt 1 | -27,666 | -9,811 | -21,482 | -22,807 | -20,124 | -15,085 | -21,826 | -29,006 |
| Reference price 2 | 7,820.00 | 4,885.00 | 4,542.00 | 4,709.00 | 4,174.00 | 6,060.00 | 6,060.00 | 6,060.00 |
| Nbr of stocks (in thousands) | 53,218 | 53,760 | 54,133 | 54,607 | 55,329 | 55,465 | - | - |
| Announcement Date | 1/14/22 | 1/16/23 | 1/12/24 | 1/14/25 | 1/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.89x | 9.19x | 15.04x | 0.81% | 3,641B | |
| 114.24x | 49.7x | 80.67x | -.--% | 419B | |
| 412.31x | 17.53x | 69.3x | -.--% | 82.87B | |
| 58.24x | 12.31x | 25.95x | -.--% | 77.08B | |
| 95.28x | 8.16x | 20.67x | -.--% | 72.53B | |
| 34.91x | 1.69x | 13.56x | -.--% | 63.39B | |
| 192.31x | 6.14x | 23.7x | -.--% | 48.17B | |
| 114.96x | 4.54x | 22.07x | -.--% | 39.6B | |
| 27.8x | 5.74x | 27.57x | -.--% | 36.69B | |
| Average | 119.44x | 12.78x | 33.17x | 0.09% | 497.78B | |
| Weighted average by Cap. | 44.89x | 12.96x | 22.70x | 0.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3994 Stock
- 47D Stock
- Valuation Money Forward, Inc.
Select your edition
All financial news and data tailored to specific country editions
