Vasta Platform Ltd
NASDAQ:VSTA
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 (12.8), the stock would be worth $4.12 (16% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 15.2 | $4.9 |
0%
|
| Industry Average | 12.8 | $4.12 |
-16%
|
| Country Average | 10.6 | $3.42 |
-30%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| BR |
V
|
Vasta Platform Ltd
NASDAQ:VSTA
|
394m USD | 15.2 | 4.2 | |
| ZA |
A
|
Advtech Ltd
JSE:ADH
|
23.5B ZAR | -4 122.9 | 18.2 | |
| ZA |
S
|
Stadio Holdings Ltd
JSE:SDO
|
10B ZAR | 46.3 | 30.6 | |
| CN |
|
New Oriental Education & Technology Group Inc
NYSE:EDU
|
8.6B USD | 9.4 | 20.4 | |
| ZA |
C
|
Curro Holdings Ltd
JSE:COH
|
8.1B ZAR | 4 991.4 | 402.5 | |
| CN |
|
TAL Education Group
NYSE:TAL
|
6.7B USD | 11.2 | 12.7 | |
| US |
|
Duolingo Inc
NASDAQ:DUOL
|
5.2B USD | 14.4 | 12.5 | |
| US |
|
Graham Holdings Co
NYSE:GHC
|
4.9B USD | 14.4 | 17 | |
| US |
|
PowerSchool Holdings Inc
NYSE:PWSC
|
4.7B USD | 17.8 | -83.6 | |
| US |
|
Grand Canyon Education Inc
NASDAQ:LOPE
|
4.5B USD | 18.7 | 20.6 | |
| US |
|
Bright Horizons Family Solutions Inc
NYSE:BFAM
|
4.5B USD | 20.9 | 23.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 7.9 |
| Median | 10.6 |
| 70th Percentile | 17.3 |
| Max | 51 841.7 |
Other Multiples
Vasta Platform Ltd
Glance View
Vasta Platform Ltd. engages in the provision of end-to-end education and digital solutions that cater to all needs of private schools operating in the K-12 educational segment. The company is headquartered in Sao Paulo, Sao Paulo. The company went IPO on 2020-07-31. The firm is dedicated to education. The service offers Digital platform as a service (PaaS). Its segments include Content & EdTech Platform and Digital Platform.
