CMON Ltd
HKEX:1792
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 (0.9), the stock would be worth HK$0.53 (53% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2 | HK$1.12 |
0%
|
| 3-Year Average | 0.9 | HK$0.53 |
-53%
|
| 5-Year Average | 1.6 | HK$0.92 |
-17%
|
| Country Average | 15.6 | HK$8.89 |
+694%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| SG |
|
CMON Ltd
HKEX:1792
|
69.4m HKD | 2 | -0.4 | |
| JP |
|
Bandai Namco Holdings Inc
TSE:7832
|
2.3T JPY | 23.6 | 20.2 | |
| US |
|
Hasbro Inc
NASDAQ:HAS
|
13.4B USD | 162 | -41.5 | |
| JP |
|
Shimano Inc
TSE:7309
|
1.4T JPY | 86.3 | 38.7 | |
| UK |
|
Games Workshop Group PLC
LSE:GAW
|
6.6B GBP | 29.4 | 31.9 | |
| CA |
|
BRP Inc
TSX:DOO
|
5.6B CAD | 17.9 | 19.1 | |
| CN |
|
Zhejiang CFMoto Power Co Ltd
SSE:603129
|
41.9B CNY | 23.6 | 24.9 | |
| US |
|
Acushnet Holdings Corp
NYSE:GOLF
|
5.6B USD | 22.2 | 29.6 | |
| US |
|
Brunswick Corp
NYSE:BC
|
5.2B USD | 123.8 | -37.5 | |
| IT |
|
Technogym SpA
MIL:TGYM
|
4B EUR | 39.6 | 34.7 | |
| US |
|
Mattel Inc
NASDAQ:MAT
|
4.5B USD | 14.5 | 11.3 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 10 |
| Median | 15.6 |
| 70th Percentile | 28.3 |
| Max | 572 |
Other Multiples
CMON Ltd
Glance View
CMON Ltd. operates as a hobby games publisher. The firm is primarily engaged in designing, developing and selling board games, miniature war games, and other hobby products. The Company’s geographical areas include North America, Europe, Oceania, Asia and South America. The firm publishes both self-owned games and licensed games, and also distributes third-party tabletop games. The firm sells its tabletop games through Kickstarter and to wholesalers. The company also sells directly to end-users through its own physical store located in Singapore and online game conventions, both online and physical. The firm has over three Kickstarter games, which include CMON Presents: the Animation Collection, Zombicide: Undead or Alive and Marvel United: X-Men.
