Modetour Network Inc
KOSDAQ:080160
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 (6.8), the stock would be worth ₩15 122.37 (31% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5.2 | ₩11 580 |
0%
|
| 3-Year Average | 6.8 | ₩15 122.37 |
+31%
|
| 5-Year Average | 5.9 | ₩13 062.69 |
+13%
|
| Industry Average | 5 | ₩11 211.92 |
-3%
|
| Country Average | 14.8 | ₩33 052.8 |
+185%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| KR |
M
|
Modetour Network Inc
KOSDAQ:080160
|
210.9B KRW | 5.2 | 14.5 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 137.7 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
138.2B USD | 15.2 | 25.6 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
95.3B USD | 41.7 | 36.6 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
85B USD | 15.5 | 33.8 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
74.5B USD | 44.2 | 51.1 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
69.2B USD | 70 | 16.2 | |
| US |
|
Carnival Corp
NYSE:CCL
|
36.4B USD | 19.7 | 11.8 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
35.4B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
25.5B GBP | 21.3 | 12.2 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
267.7B HKD | 8.8 | 7.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 8.7 |
| Median | 14.8 |
| 70th Percentile | 28.4 |
| Max | 4 181.4 |
Other Multiples
Modetour Network Inc
Glance View
MODETOUR NETWORK Inc. engages in the provision of travel and tour services. The company is headquartered in Seoul, Seoul. The company went IPO on 2005-07-26. The firm operates its business through three segments. The Travel Agency Service segment plans and sells travel products such as airline tickets, package tour products, cruises, golf travel products, individual travel products, and tracking, and provides local travel services and visa issuance services. The Hotel Consignment Operation and Agency Service segment engages in consignment operation of hotels. The Real Estate Investment segment secures funds from institutional and individual investors, acquires hotels, and provides investors with return on investment through rental and management of acquired hotels. In addition, the Company provides hotel accommodation services and education services and engages in the development of real estate.
