Accordant Group Ltd
NZX:AGL
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 3-Year Average (5.3), the stock would be worth NZ$0.15 (6% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 5 | NZ$0.14 |
0%
|
| 3-Year Average | 5.3 | NZ$0.15 |
+6%
|
| 5-Year Average | 5.9 | NZ$0.16 |
+17%
|
| Country Average | 21.5 | NZ$0.6 |
+331%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| NZ |
|
Accordant Group Ltd
NZX:AGL
|
4.7m NZD | 5 | -1.9 | |
| JP |
|
Recruit Holdings Co Ltd
TSE:6098
|
10.3T JPY | 22.7 | 24.9 | |
| NL |
R
|
Randstad NV
AEX:RAND
|
4.4B EUR | 12.2 | 16 | |
| CN |
5
|
51job Inc
F:IWQ
|
3.9B EUR | 341.5 | 49 | |
| US |
R
|
Robert Half Inc
SWB:RHJ
|
3.9B EUR | 17 | 35 | |
| CH |
A
|
Adecco Group AG
SIX:ADEN
|
3B CHF | 19.9 | 11.1 | |
| PL |
B
|
Benefit Systems SA
WSE:BFT
|
13.1B PLN | 9.4 | 23 | |
| US |
|
Korn Ferry
NYSE:KFY
|
3.4B USD | 12.1 | 12.9 | |
| JP |
P
|
Persol Holdings Co Ltd
TSE:2181
|
519.1B JPY | 10.7 | 13.2 | |
| JP |
|
TechnoPro Holdings Inc
TSE:6028
|
502.9B JPY | 40.4 | 30.7 | |
| SG |
|
Jinhai International Group Holdings Ltd
HKEX:2225
|
23.8B HKD | -1 041.2 | -228.3 |
Market Distribution
| Min | 2.3 |
| 30th Percentile | 12.5 |
| Median | 21.5 |
| 70th Percentile | 34.7 |
| Max | 457.5 |
Other Multiples
Accordant Group Ltd
Glance View
Accordant Group Ltd. provides temporary staff, contractor resource, and recruitment of permanent staff. The Company’s services include supplying of temporary staff, contractor resource and recruitment of permanent staff. The Company’s segments include AWF, and Madison Recruitment, Absolute IT and JacksonStone & Partners. The AWF segment operates branches under the brand names AWF throughout New Zealand and Select (Dunedin). This segment provides semi-skilled and skilled workers, as well as temporary staff to construction, infrastructure development, manufacturing, food processing, timber processing and waste management sectors. Its Madison Recruitment, Absolute IT and JacksonStone & Partners segment operates branches under the brand names Madison Recruitment, Madison Force, Absolute IT and JacksonStone & Partners in cities throughout New Zealand. These brands offer temporary, contract and permanent staff services to commerce. Its subsidiaries include AWF Limited, Madison Recruitment Limited and Probity NZ Limited.
