WildBrain Ltd
OTC:WLDBF
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 $-0.17 (118% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -29.3 | $0.96 |
0%
|
| 3-Year Average | 5.3 | $-0.17 |
-118%
|
| 5-Year Average | 8.6 | $-0.28 |
-129%
|
| Industry Average | 24.6 | $-0.8 |
-184%
|
| Country Average | 22 | $-0.72 |
-175%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
WildBrain Ltd
OTC:WLDBF
|
297m USD | -29.3 | -8 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
387.6B USD | 35.7 | 29 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
185.9B USD | 24.2 | 15.2 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
90.9B USD | 43.9 | 28.6 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
66.9B USD | -45.4 | 92 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
32.7B EUR | 18.8 | 21.3 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
37.3B USD | 19.6 | -675.6 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.1B USD | 20.8 | 157.6 | |
| FR |
|
Bollore SE
PAR:BOL
|
15B EUR | 90.4 | 43.1 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
18.3B USD | 38.4 | 207.2 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
14.6B USD | 45 | 48.8 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.2 |
| Median | 22 |
| 70th Percentile | 36 |
| Max | 116 589.8 |
Other Multiples
WildBrain Ltd
Glance View
WildBrain Ltd. engages in the production and distribution of content, television, and consumer products representation. The company is headquartered in Halifax, Nova Scotia and currently employs 531 full-time employees. The company went IPO on 2006-05-19. The firm develops, produces and distributes films and television programs for domestic and international markets; licenses its brands in the domestic and international markets; broadcasts films and television programs in the domestic market; sells advertising on various ad-supported video-on-demand platforms, and manages copyrights, licensing and brands for third parties. Its television programs include Caillou, Chip and Potato, Degrassi, Inspector Gadget, Johnny Test, Peanuts, Strawberry Shortcake, Teletubbies and Yo Gabba Gabba!. Through its agency, WildBrain CPLG, it also licenses consumer products and location-based entertainment in every major territory for its own properties as well as for its clients and content partners. Its television group owns and operates four family entertainment channels that are viewed in Canada.
