Nagacorp Ltd
HKEX:3918
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 (7.3), the stock would be worth HK$-4.2 (205% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -6.9 | HK$4 |
0%
|
| 3-Year Average | 7.3 | HK$-4.2 |
-205%
|
| 5-Year Average | 11.6 | HK$-6.72 |
-268%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| KH |
N
|
Nagacorp Ltd
HKEX:3918
|
17.7B HKD | -6.9 | 7.3 | |
| 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
Other Multiples
Nagacorp Ltd
Glance View
Nagacorp Ltd., a gaming and hospitality powerhouse, is a jewel in the crown of Cambodia's burgeoning tourism sector. Founded by the dynamic Dr. Chen Lip Keong, the company has its roots in the bustling city of Phnom Penh, where its flagship property, NagaWorld, acts as a magnet for both local and international visitors. NagaWorld is not just a casino; it's a sprawling entertainment complex that combines opulent hotels, diverse dining options, and state-of-the-art gaming facilities. At the heart of its operation lies the casino, where it generates substantial revenue from a mix of mass-market gamers and VIP players. The meticulous design of the gaming floors, with strategically placed slot machines and gaming tables, ensures a seamless flow of patrons, maximizing both foot traffic and profitability. NagaCorp's success story is also intricately woven with its strategic geographic positioning and favorable economic conditions. Cambodia, with its relaxed regulatory environment and growing middle class, serves as an ideal backdrop for Nagacorp's ambitions. The company leverages its monopoly gaming license in Phnom Penh, which is valid until 2045, to effectively corner the market, reducing competition and securing a loyal customer base. Moreover, its symbiotic relationship with neighboring countries, like China, further fuels its growth trajectory. By offering comprehensive entertainment packages that include luxury accommodations and world-class dining, NagaCorp ensures a diversified revenue stream, capturing discretionary spending beyond the gaming tables. This diversification not only enhances revenue stability but also underscores the company's adaptability and forward-thinking approach in the ever-evolving gaming industry.