Kogan.com Ltd
ASX:KGN
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 (9.4), the stock would be worth AU$3.89 (5% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9 | AU$3.72 |
0%
|
| 3-Year Average | 9.4 | AU$3.89 |
+5%
|
| 5-Year Average | 8.9 | AU$3.69 |
-1%
|
| Industry Average | 15.5 | AU$6.38 |
+72%
|
| Country Average | 21 | AU$8.65 |
+133%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Kogan.com Ltd
ASX:KGN
|
367.5m AUD | 9 | -8.5 | |
| US |
|
Amazon.com Inc
NASDAQ:AMZN
|
2.8T USD | 359.4 | 36.3 | |
| ZA |
N
|
Naspers Ltd
JSE:NPN
|
692.3B ZAR | 19.9 | 7.5 | |
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
311.2B USD | -69.3 | 23.1 | |
| CN |
|
PDD Holdings Inc
NASDAQ:PDD
|
138.7B USD | 5 | 9.6 | |
| NL |
|
Prosus NV
AEX:PRX
|
96.7B EUR | 66.5 | 8.4 | |
| AR |
|
Mercadolibre Inc
NASDAQ:MELI
|
89.2B USD | 8.1 | 44.7 | |
| UY |
|
MercadoLibre Inc
BMV:MELIN
|
1.6T MXN | 8.1 | 44.3 | |
| US |
D
|
DoorDash Inc
NASDAQ:DASH
|
73.5B USD | 39.1 | 78.7 | |
| CN |
|
Meituan
HKEX:3690
|
508.2B HKD | -25.9 | -19.4 | |
| CN |
|
JD.Com Inc
HKEX:9618
|
373.6B HKD | 9.2 | 16.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.2 |
| Median | 21 |
| 70th Percentile | 32.6 |
| Max | 583 153.2 |
Other Multiples
Kogan.com Ltd
Glance View
Kogan.com Ltd. operates as an online retailer with a portfolio of retail and services businesses that includes Kogan Retail, Kogan Marketplace, Kogan Mobile, Kogan Broadband, Kogan Insurance and Kogan Travel. The company is headquartered in South Melbourne, Victoria. The company went IPO on 2016-07-07. The firm's businesses include Kogan Retail, Kogan Marketplace, Kogan Mobile, Kogan Internet, Kogan Insurance, Kogan Travel, Kogan Money, Kogan Cars, Kogan Energy, Dick Smith and Matt Blatt. Its offering comprises products under exclusive brands, such as Kogan, Ovela, Fortis, Vostok and Komodo (Exclusive Brands Products) and products sourced from imported and domestic third-party brands. In addition to product offerings, the Company earns seller-fee based revenue from Kogan Marketplace and commission-based revenue from the New Verticals, including Kogan Mobile, Kogan Internet, Kogan Insurance, Kogan Money, Kogan Cars, Kogan Energy and Kogan Travel. The firm's subsidiaries include Kogan Mobile Operations Pty Ltd, Kogan Mobile Pty Ltd, Kogan Australia Pty Ltd and Kogan HR Pty Ltd.
