Ace Hardware Indonesia Tbk PT
IDX:ACES
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 (21.8), the stock would be worth Rp1 183.11 (230% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.6 | Rp358 |
0%
|
| 3-Year Average | 21.8 | Rp1 183.11 |
+230%
|
| 5-Year Average | 21.7 | Rp1 180.22 |
+230%
|
| Industry Average | 40.1 | Rp2 180.17 |
+509%
|
| Country Average | 12.6 | Rp686.85 |
+92%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
Ace Hardware Indonesia Tbk PT
IDX:ACES
|
6.1T IDR | 6.6 | 9.2 | |
| US |
|
Home Depot Inc
NYSE:HD
|
322.4B USD | 23.2 | 22.8 | |
| US |
|
Lowe's Companies Inc
NYSE:LOW
|
130.9B USD | 10.9 | 19.7 | |
| ZA |
I
|
Italtile Ltd
JSE:ITE
|
11.3B ZAR | -173.6 | 8.2 | |
| UK |
|
Kingfisher PLC
LSE:KGF
|
4.9B GBP | 8.6 | 20.2 | |
| US |
|
Floor & Decor Holdings Inc
NYSE:FND
|
5.5B USD | 99.1 | 26.1 | |
| MY |
M
|
Mr DIY Group M Bhd
KLSE:MRDIY
|
15.8B MYR | 29.4 | 25 | |
| MY |
|
Mr DIY Group (M) Bhd
OTC:MDIYF
|
3.4B USD | 24.6 | 21 | |
| ZA |
C
|
Cashbuild Ltd
JSE:CSB
|
3B ZAR | 12.6 | 14.6 | |
| SE |
|
Clas Ohlson AB
STO:CLAS B
|
23.8B SEK | 18.5 | 21.5 | |
| TH |
H
|
Home Product Center PCL
SET:HMPRO
|
78.5B THB | 13.1 | 13.1 |
Market Distribution
| Min | 0.7 |
| 30th Percentile | 8.6 |
| Median | 12.6 |
| 70th Percentile | 24 |
| Max | 1 806 198.3 |
Other Multiples
Ace Hardware Indonesia Tbk PT
Glance View
PT ACE Hardware Indonesia Tbk engages in the retail business of household appliances and lifestyle products. The company is headquartered in Jakarta Barat, Dki Jakarta and currently employs 14,127 full-time employees. The company went IPO on 2007-11-06. Its home improvement products include household hardware, home appliances, cleaning supplies, gardening tools, plumbing supplies and fixtures, lighting and building materials. The lifestyle products it offers include automotive accessories, furniture, housewares, sporting goods, pet supplies and horeca (hotel, restaurant and cafe) supplies. Through its subsidiary, PT Toys Game Indonesia, it is also engaged in toys retail industry. The company operates its home improvement and lifestyle products retail stores under the brand name Ace, while those of its toys business under the name Toys Kingdom. The network of its Ace stores includes major cities in Indonesia, such as Jakarta, Bandung, Semarang, Surabaya, Medan, Balikpapan, Pontianak, Manado and Makassar. Its Toys Kingdom stores are available in Jakarta, Surabaya, Bandung and Semarang, Indonesia, among others.
