Napster Group PLC
LSE:NAPS
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 Industry Average (0.3), the stock would be worth GBX-45.69 (123% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -1.2 | GBX200 |
0%
|
| Industry Average | 0.3 | GBX-45.69 |
-123%
|
| Country Average | 0.2 | GBX-35.2 |
-118%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Napster Group PLC
LSE:NAPS
|
18m GBP | -1.2 | -0.7 | |
| US |
|
Ezenia! Inc
OTC:EZEN
|
567B USD | -152 953.9 | -180 630.8 | |
| US |
|
Palantir Technologies Inc
NASDAQ:PLTR
|
331.6B USD | 163.1 | 210.8 | |
| DE |
|
SAP SE
XETRA:SAP
|
169.9B EUR | 37.6 | 23.7 | |
| US |
|
Salesforce Inc
NYSE:CRM
|
165.4B USD | 8.7 | 23.1 | |
| US |
|
Applovin Corp
NASDAQ:APP
|
151B USD | 39.1 | 46.7 | |
| US |
|
Intuit Inc
NASDAQ:INTU
|
107.8B USD | 16.4 | 25.5 | |
| US |
|
Adobe Inc
NASDAQ:ADBE
|
99.9B USD | 10 | 14.1 | |
| US |
|
Synopsys Inc
NASDAQ:SNPS
|
92.4B USD | -21.3 | 85 | |
| US |
N
|
NCR Corp
LSE:0K45
|
92B USD | -296.1 | 2 191 | |
| US |
|
Cadence Design Systems Inc
NASDAQ:CDNS
|
89.6B USD | 61.6 | 83.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.1 |
| Median | 0.2 |
| 70th Percentile | 0.4 |
| Max | 901.8 |
Other Multiples
Napster Group PLC
Glance View
Napster Group Plc engages in the development of technologies, products, and services that enable users to consume immersive virtual reality music experiences. The firm's operating subsidiaries have developed and operate the MelodyVR music platform that allows users to experience music performances in virtual reality (VR). The MelodyVR music platform is available to users in North America, the United Kingdom (UK) & Ireland, Germany, France, Sweden, Switzerland, Spain, Italy, Portugal, The Netherlands, Austria, Greece and Belgium. Napster is a music streaming service provider. Napster’s service is available in more than 34 countries worldwide and provides fans with access to a music library comprising more than 100 million tracks. The application is available across multiple devices, including smartphones, tablets, smart Televisions, consoles and VR devices, as well as providing audio only offerings for in-car and connected home devices such as Sonos and Amazon Echo.
