Columbus A/S
CSE:COLUM
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 (17.7), the stock would be worth kr7.27 (28% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 24.6 | kr10.1 |
0%
|
| 3-Year Average | 17.7 | kr7.27 |
-28%
|
| 5-Year Average | 13.5 | kr5.52 |
-45%
|
| Industry Average | 34 | kr13.92 |
+38%
|
| Country Average | 22.5 | kr9.2 |
-9%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| DK |
|
Columbus A/S
CSE:COLUM
|
1.3B DKK | 24.6 | 87.3 | |
| US |
|
International Business Machines Corp
NYSE:IBM
|
213B USD | 21.1 | 19.8 | |
| JP |
|
BrainPad Inc
TSE:3655
|
20.9T JPY | 82.2 | 551.4 | |
| IE |
|
Accenture PLC
NYSE:ACN
|
110.9B USD | 8.5 | 14.5 | |
| IN |
|
Tata Consultancy Services Ltd
NSE:TCS
|
9T INR | 18.3 | 18.6 | |
| IN |
|
Infosys Ltd
NSE:INFY
|
4.7T INR | 14.5 | 17.3 | |
| JP |
N
|
NTT Data Group Corp
DUS:NT5
|
30.3B EUR | -31.7 | 38.8 | |
| JP |
|
Fujitsu Ltd
TSE:6702
|
5.6T JPY | 18.1 | 11.7 | |
| JP |
|
NTT Data Corp
TSE:9613
|
5.6T JPY | -31.9 | 39.1 | |
| IN |
|
HCL Technologies Ltd
NSE:HCLTECH
|
3.3T INR | 16 | 20 | |
| JP |
|
NEC Corp
TSE:6701
|
5.5T JPY | 17.7 | 22.2 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 10.2 |
| Median | 22.5 |
| 70th Percentile | 33 |
| Max | 2 277.7 |
Other Multiples
Columbus A/S
Glance View
Columbus AS engages in the provision of consultancy services and software solutions. The company provides industry-specific technology solutions based on Microsoft Dynamics' business platform in a range of industries. Columbus A/S is engaged in the supply, development and implementation of specialty software solutions grouped in three areas: Food, Retail and Manufacturing. The company also provides consulting services and industry solutions for the areas of manufacturing, logistics and food processing. The firm operates around 30 offices worldwide and subsidiaries based in Denmark, Norway, the United Kingdom, the Netherlands, the Russian Federation, Ukraine, Kazakhstan, Lithuania, Estonia, Poland, Latvia and the United States. Its subsidiaries include Columbus Norway AS, Columbus Eesti AS, To-Increase Holding, Omnica, Dynamics Anywhere, InterDyn BMI, SYSTEMHOSTING A/S, and Sherwood Systems Ltd., among others.
