XP Factory PLC
LSE:XPF
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 GBX0.31 (98% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 15.4 | GBX15.25 |
0%
|
| Industry Average | 0.3 | GBX0.31 |
-98%
|
| Country Average | 0.2 | GBX0.2 |
-99%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
XP Factory PLC
LSE:XPF
|
26.7m GBP | 15.4 | -30.1 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 57.5 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
3.6T JPY | 23.3 | 29.9 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
5.9B USD | -54.9 | 15.8 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.3B USD | 10.5 | 24.1 | |
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.5B USD | 9.2 | 19.5 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | -52.2 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.2B CNY | 18 | 25.8 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
18.2B CNY | -13.2 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
1.9B EUR | 7.1 | 127.7 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
10.3B BRL | -17.1 | 16.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.1 |
| Median | 0.2 |
| 70th Percentile | 0.4 |
| Max | 901.8 |
Other Multiples
XP Factory PLC
Glance View
XP Factory Plc engages in the provision and franchise of physical adventure games. The firm operates two leisure brands including Escape Hunt and Boom Battle Bar. Escape Hunt is a provider of escape the room experiences through a network of operated sites in the United Kingdom. Boom Battle Bar is an experiential leisure business offering competitive socializing activities combined with theatrical cocktails and street food. Its activities include a range of games such as augmented reality drats, Bavarian axe throwing, crazier golf, shuffleboard, electric table tennis, pool, beer pong, Karaoke, ice curling, hammerschlaggen, and arcades.
