Karelia Tobacco Company Inc
ATHEX:KARE
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 (9.7), the stock would be worth €377.52 (7% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 10.4 | €406 |
0%
|
| 3-Year Average | 9.7 | €377.52 |
-7%
|
| 5-Year Average | 9.6 | €374.18 |
-8%
|
| Industry Average | 9.3 | €362.08 |
-11%
|
| Country Average | 13.7 | €536.69 |
+32%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| GR |
K
|
Karelia Tobacco Company Inc
ATHEX:KARE
|
1.1B EUR | 10.4 | 10.5 | |
| US |
|
Philip Morris International Inc
NYSE:PM
|
259B USD | 23.5 | 22.9 | |
| UK |
|
British American Tobacco PLC
LSE:BATS
|
95.1B GBP | 25.2 | 12.2 | |
| US |
|
Altria Group Inc
NYSE:MO
|
124.8B USD | 14.5 | 18 | |
| JP |
|
Japan Tobacco Inc
TSE:2914
|
10.4T JPY | 53.9 | 20.5 | |
| IN |
|
ITC Ltd
NSE:ITC
|
3.9T INR | 25 | 11.3 | |
| UK |
|
Imperial Brands PLC
LSE:IMB
|
22.7B GBP | 6.5 | 11 | |
| SE |
S
|
Swedish Match AB
F:SWMC
|
15.2B EUR | 37.1 | 25.4 | |
| KR |
|
KT&G Corp
KRX:033780
|
18.5T KRW | 135.8 | 17 | |
| CN |
|
Smoore International Holdings Ltd
HKEX:6969
|
57.9B HKD | -16.8 | 47.4 | |
| ID |
|
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
|
87.2T IDR | 13.5 | 13.2 |
Market Distribution
| Min | 2.2 |
| 30th Percentile | 8.9 |
| Median | 13.7 |
| 70th Percentile | 19.9 |
| Max | 201.2 |
Other Multiples
Karelia Tobacco Company Inc
Glance View
Karelia Tobacco Co., Inc. manufactures and exports cigarettes and tobacco products. The principal activity of the Company and its subsidiaries is the wholesale of tobacco products, such as cigarettes, cigars, hand rolling cigarettes and other duty free tobacco products. The company subsidiary companies are Karelia Belgium Limited SPRL, Karelia Tobacco Co UK Ltd, Karelia Tutun ve Ticaret AS, Meridian Duty Free Specialists SA, Karelia Investment SA and Karelia Bulgaria EOOD Sofia. The Company’s brands include: George Karelias and Sons, Karelia Slims, Ome, Karelia Blue, American Legend, Leader, Karelia Royal, Wellington and Karelia. The firm exports its products to over 60 countries around the world.
