Embellence Group AB (publ)
F:9P7
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 (9.3), the stock would be worth €0.82 (73% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 34.7 | €3.08 |
0%
|
| Industry Average | 9.3 | €0.82 |
-73%
|
| Country Average | 21.3 | €1.89 |
-39%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
E
|
Embellence Group AB (publ)
F:9P7
|
821.5m EUR | 34.7 | 11.9 | |
| US |
|
Tempur Sealy International Inc
NYSE:TPX
|
14.3B USD | 476.4 | 36.8 | |
| US |
|
Mohawk Industries Inc
NYSE:MHK
|
6.1B USD | 20.1 | 16.6 | |
| CN |
|
Oppein Home Group Inc
SSE:603833
|
28.6B CNY | 14.1 | 14.3 | |
| CN |
|
Jason Furniture Hangzhou Co Ltd
SSE:603816
|
23.9B CNY | 17.8 | 13.3 | |
| TW |
|
Nien Made Enterprise Co Ltd
TWSE:8464
|
102.9B TWD | 18.4 | 15.6 | |
| CN |
|
A-Zenith Home Furnishings Co Ltd
SSE:603389
|
16.2B CNY | -316.3 | -171 | |
| HK |
|
Man Wah Holdings Ltd
HKEX:1999
|
16.5B HKD | 20.9 | 7.8 | |
| CN |
H
|
HHC Changzhou Corp
SZSE:301061
|
13.6B CNY | 20.9 | 15 | |
| CN |
|
Fsilon Furnishing and Construction Materials Corp
SSE:605318
|
12.7B CNY | -326 | -417 | |
| CN |
|
Suofeiya Home Collection Co Ltd
SZSE:002572
|
11.5B CNY | -25.8 | 12.9 |
Market Distribution
| Min | 0.6 |
| 30th Percentile | 12.2 |
| Median | 21.3 |
| 70th Percentile | 31.9 |
| Max | 19 008.8 |
Other Multiples
Embellence Group AB (publ)
Glance View
Embellence Group AB acquires, owns and develops brands in wallpaper, textiles, rugs and other interior decoration. The company is headquartered in Boras, Vastra Gotalands and currently employs 236 full-time employees. The company went IPO on 2021-03-24. Embellence Group’s brand portfolio comprises Cole & Son Ltd, Wall&deco Srl, Borastapeter AB, Artscape Inc and Pappelina AB. Artscape specializes in the designing and manufacturing of decorative and privacy window films; Pappelina is an international brand that offers premium plastic rugs; Wall&deco offers a design service with various levels of customization, ranging from the adaptation of colors and sizes of the graphics in the collection, to the development of entirely new subjects created specifically for the customer; Borastapeter is a brand of wall coverings; while Cole & Son is known for its authentic wallpapers based on traditional and modern British design. The Company’s subsidiaries also include a property management company, Fastighetsbolaget Borosan AB.
