Iconic Worldwide Bhd
KLSE:ICONIC
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 Industry Average (16.7), the stock would be worth MYR-0.14 (313% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -7.9 | MYR0.07 |
0%
|
| Industry Average | 16.7 | MYR-0.14 |
-313%
|
| Country Average | 16.1 | MYR-0.13 |
-305%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| MY |
I
|
Iconic Worldwide Bhd
KLSE:ICONIC
|
109.7m MYR | -7.9 | -78 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 137.7 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
131.3B USD | 14.5 | 21.3 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
96.2B USD | 42 | 37 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
85.8B USD | 15.7 | 34.2 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
74.7B USD | 44.3 | 51.3 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
71.3B USD | 71.8 | 16.7 | |
| US |
|
Carnival Corp
NYSE:CCL
|
36.7B USD | 19.8 | 11.9 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.5B USD | 0 | 0 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
273.1B HKD | 9.1 | 7.2 | |
| UK |
|
Carnival PLC
LSE:CCL
|
25.8B GBP | 21.5 | 12.4 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 10.6 |
| Median | 16.1 |
| 70th Percentile | 26.9 |
| Max | 36 378.1 |
Other Multiples
Iconic Worldwide Bhd
Glance View
Iconic Worldwide Bhd.is an investment company, which engages in the provision of travel and tourism, property development, and general trading and other services. The company is headquartered in Penang, Pulau Pinang. The firm is primarily involved in the tourism business and has ventured into the property development business. The Company’s segments include Property development, Manufacturing, Tourism services, Others. The Property development segment includes construction and sale of commercial and residential properties.The Manufacturing segment includes manufacturing of personal protective equipment (PPE), mainly disposable face masks. The Tourism services include hospitality management services and related businesses. The Others segment includes comprises of investment holding, trading, and other services. Its subsidiaries include Iconic Maison Sdn Bhd, which is involved in the property development. The Iconic Hotel Management Sdn Bhd, which is involved in the hospitality management services. The Iconic Medicare Sdn Bhd, which is involved in manufacturing of personal protective equipment (PPP).
