Niraku GC Holdings Inc
HKEX:1245
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 (5.4), the stock would be worth HK$0.21 (19% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.6 | HK$0.18 |
0%
|
| 3-Year Average | 5.4 | HK$0.21 |
+19%
|
| 5-Year Average | 2.8 | HK$0.11 |
-38%
|
| Industry Average | 33.5 | HK$1.32 |
+635%
|
| Country Average | 22.4 | HK$0.88 |
+391%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Niraku GC Holdings Inc
HKEX:1245
|
215.3m HKD | 4.6 | 5 | |
| US |
|
Las Vegas Sands Corp
NYSE:LVS
|
36.3B USD | 11.9 | 19.7 | |
| AU |
|
Aristocrat Leisure Ltd
ASX:ALL
|
29.5B AUD | 29.4 | 18 | |
| IE |
|
Flutter Entertainment PLC
LSE:FLTR
|
13.8B GBP | 3.6 | -44.5 | |
| HK |
|
Galaxy Entertainment Group Ltd
HKEX:27
|
145.2B HKD | 18.4 | 13.6 | |
| MO |
|
Sands China Ltd
HKEX:1928
|
132.1B HKD | 193.6 | 18.8 | |
| SE |
|
Evolution AB (publ)
STO:EVO
|
128B SEK | 10.6 | 10.8 | |
| US |
|
DraftKings Inc
NASDAQ:DKNG
|
11.4B USD | 10.5 | 3 073 | |
| ZA |
S
|
Sun International Ltd
JSE:SUI
|
11.4B ZAR | 10.3 | 7 | |
| US |
|
Wynn Resorts Ltd
NASDAQ:WYNN
|
11B USD | 58.1 | 33.7 | |
| GR |
O
|
Organization of Football Prognostics SA
ATHEX:ALWN
|
9.7B EUR | 9.5 | 18.3 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Niraku GC Holdings Inc
Glance View
Niraku GC Holdings, Inc. is an investment company, which engages in the operation of pachinko and pachislot halls as well as the management of hotel and restaurant businesses. The company is headquartered in Koriyama-Shi, Fukushima-Ken and currently employs 1,571 full-time employees. The company went IPO on 2015-04-08. The firm is also engaged in the operation of hotels and restaurants. Through its subsidiaries, the Company is also involved in the property investment business and the provision of cleaning services. Its primary subsidiaries include Niraku Corporation, Nexia Inc. and Niraku Merrist Corporation.
