SHAPE Australia Corp Ltd
ASX:SHA
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 3-Year Average (8.7), the stock would be worth AU$5.48 (8% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 9.5 | AU$5.93 |
0%
|
| 3-Year Average | 8.7 | AU$5.48 |
-8%
|
| 5-Year Average | 8.7 | AU$5.48 |
-8%
|
| Industry Average | 18.6 | AU$11.65 |
+96%
|
| Country Average | 18.1 | AU$11.32 |
+91%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
S
|
SHAPE Australia Corp Ltd
ASX:SHA
|
494.5m AUD | 9.5 | 19.2 | |
| JP |
|
Sumitomo Densetsu Co Ltd
TSE:1949
|
35.2T JPY | 35.3 | 19.9 | |
| US |
|
Quanta Services Inc
NYSE:PWR
|
111B USD | 35.9 | 108.1 | |
| FR |
|
Vinci SA
PAR:DG
|
71.4B EUR | 9.6 | 14.6 | |
| US |
|
Comfort Systems USA Inc
NYSE:FIX
|
65.7B USD | 49 | 53.7 | |
| IN |
|
Larsen & Toubro Ltd
NSE:LT
|
5.5T INR | 52.7 | 33.9 | |
| IN |
|
Larsen and Toubro Ltd
F:LTO
|
48.4B EUR | 49.5 | 31.9 | |
| NL |
|
Ferrovial SE
AEX:FER
|
42.2B EUR | 34.4 | 47.5 | |
| ES |
|
Ferrovial SA
MAD:FER
|
42.1B EUR | 34.3 | 47.4 | |
| DE |
H
|
Hochtief AG
XETRA:HOT
|
34.4B EUR | 20.4 | 38.1 | |
| US |
|
EMCOR Group Inc
NYSE:EME
|
40.2B USD | 34.1 | 31.6 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 12.5 |
| Median | 18.1 |
| 70th Percentile | 35.6 |
| Max | 5 049.1 |
Other Multiples
SHAPE Australia Corp Ltd
Glance View
Shape Australia Corp. Ltd. operates an end-to-end service and delivery model across the project lifecycle, from new build, fit-out and refurbishment, and recurring minor works. The company is headquartered in Sydney, New South Wales. The company went IPO on 2021-12-17. The firm is primarily engaged and focused on commercial and office fit-out and refurbishments of commercial and business properties. Its range of projects and services include new build fit-outs; new build (including modular buildings); end of lease make-goods; new lease fit-outs; post project support services throughout the lease term; interior reconfigurations and refurbishment of ageing. The firm serves markets, including real estate/property, government, hospitality, professional services, education, technology/media/telecommunications, financial services, retail and health.
