Catapult Group International Ltd
ASX:CAT
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 |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its Industry Average (52), the stock would be worth AU$1.11 (65% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 149.8 | AU$3.2 |
0%
|
| Industry Average | 52 | AU$1.11 |
-65%
|
| Country Average | 18.1 | AU$0.39 |
-88%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Catapult Group International Ltd
ASX:CAT
|
890.2m AUD | 149.8 | -64.7 | |
| JP |
|
Keyence Corp
TSE:6861
|
18.5T JPY | 46.1 | 41.7 | |
| US |
|
Keysight Technologies Inc
NYSE:KEYS
|
60.5B USD | 48.7 | 62.9 | |
| CN |
|
Hangzhou Hikvision Digital Technology Co Ltd
SZSE:002415
|
332.6B CNY | 16.2 | 22.3 | |
| US |
|
Teledyne Technologies Inc
NYSE:TDY
|
29.7B USD | 51.6 | 31.8 | |
| SE |
|
Hexagon AB
STO:HEXA B
|
266.4B SEK | 27.7 | 12.2 | |
| TW |
|
Chroma ATE Inc
TWSE:2360
|
898B TWD | 370.1 | 76.8 | |
| CN |
|
Zhonghang Electronic Measuring Instruments Co Ltd
SZSE:300114
|
192.9B CNY | -1 591.8 | 1 890.2 | |
| UK |
|
Halma PLC
LSE:HLMA
|
17.2B GBP | 48.3 | 49.3 | |
| CN |
|
Huagong Tech Co Ltd
SZSE:000988
|
120.2B CNY | -430.2 | 81.7 | |
| US |
|
Trimble Inc
NASDAQ:TRMB
|
16.1B USD | 55 | 38 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 12.5 |
| Median | 18.1 |
| 70th Percentile | 35.6 |
| Max | 5 049.1 |
Other Multiples
Catapult Group International Ltd
Glance View
Catapult Group International Ltd. engages in the development and supply of wearable athlete tracking and analytics solutions. The company is headquartered in Prahan, Victoria. The company went IPO on 2014-12-19. The firm operates through three segments: Wearables, Video Analytics and New Products. Wearables segment design, development and supply of wearable technology and analytic software to athletes and sports teams. Video Analytics segment develops and provides digital and video analytic software solutions to elite sports teams. New Products segment is engaged in the development of the prosumer product and entry into the prosumer market. The firm offers various solutions, including wearable technology, video analysis, athlete management and content licensing. Its wearable technology and video analysis solutions are provided to elite clients on both a subscription and upfront sales basis, with subscription sales forming sales to elite clients.
