NetDragon Websoft Holdings Ltd
HKEX:777
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 (6.5), the stock would be worth HK$-2.03 (124% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -27.6 | HK$8.62 |
0%
|
| 3-Year Average | 6.5 | HK$-2.03 |
-124%
|
| 5-Year Average | 6.2 | HK$-1.95 |
-123%
|
| Industry Average | 32.5 | HK$-10.14 |
-218%
|
| Country Average | 28.8 | HK$-8.99 |
-204%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
|
NetDragon Websoft Holdings Ltd
HKEX:777
|
4.5B HKD | -27.6 | 26.5 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
76B USD | 7.4 | 15.4 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 26.4 | 34.2 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
8.8T JPY | 49.1 | 22.1 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.5B USD | 21.4 | 74.3 | |
| SG |
|
Sea Ltd
NYSE:SE
|
47.1B USD | 8.5 | 29.8 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
40B USD | 82.2 | -10.1 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
32B USD | 22.3 | -30 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
118.9B CNY | 15.5 | 31.6 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.6T JPY | 44.9 | 29.9 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.1T JPY | 7.4 | 22.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 14.5 |
| Median | 28.8 |
| 70th Percentile | 57 |
| Max | 307 555.7 |
Other Multiples
NetDragon Websoft Holdings Ltd
Glance View
NetDragon Websoft Holdings Ltd. engages in building internet communities. The company is headquartered in Fuzhou, Fujian. The company went IPO on 2008-06-24. The firm has developed online and mobile games including Conquer, Demon, Blade of the Soul, and The Final Oath. The company also developed game development engines such as C3 and S3. The company also provides online and mobile Internet education. It’s business covers preschool education, basic education, higher education, vocational education, corporate training, non-academic and lifelong education. The Company’s educational products include 101 Education PPT, educational DIY VR editing software VR Creator+, Edmodo, JumpStart, Promethean, and 101 e-textbook. Games products include Magic domain, Conquer, Machine warfare, Tian Yuan, and Happy. Other products include Good Chinese Party Member, Cloud office, Buddhism Communication, Women's Unicom, star app, and more.
