Bound and Beyond PCL
SET:BEYOND
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 |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (12.1), the stock would be worth ฿12.21 (42% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 8.5 | ฿8.6 |
0%
|
| 3-Year Average | 12.1 | ฿12.21 |
+42%
|
| 5-Year Average | 8.7 | ฿8.71 |
+1%
|
| Industry Average | 10.3 | ฿10.37 |
+21%
|
| Country Average | 12.6 | ฿12.7 |
+48%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| TH |
B
|
Bound and Beyond PCL
SET:BEYOND
|
2.5B THB | 8.5 | 1 063.2 | |
| CN |
H
|
H World Group Ltd
BMV:HTHTN
|
2.7T MXN | 137.7 | 206.7 | |
| US |
|
Booking Holdings Inc
NASDAQ:BKNG
|
143.7B USD | 15.8 | 26.6 | |
| US |
|
Marriott International Inc
NASDAQ:MAR
|
97.6B USD | 42.6 | 37.5 | |
| US |
|
Airbnb Inc
NASDAQ:ABNB
|
87.3B USD | 16 | 34.8 | |
| US |
|
Hilton Worldwide Holdings Inc
NYSE:HLT
|
77.3B USD | 45.7 | 53.1 | |
| US |
|
Royal Caribbean Cruises Ltd
NYSE:RCL
|
71.9B USD | 72.2 | 16.8 | |
| US |
|
Carnival Corp
NYSE:CCL
|
37.6B USD | 20.1 | 12.2 | |
| US |
V
|
Viking Holdings Ltd
NYSE:VIK
|
36.5B USD | 0 | 0 | |
| UK |
|
Carnival PLC
LSE:CCL
|
26.3B GBP | 21.5 | 12.4 | |
| CN |
|
Trip.com Group Ltd
HKEX:9961
|
271.8B HKD | 9 | 7.1 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 8.8 |
| Median | 12.6 |
| 70th Percentile | 17.3 |
| Max | 6 871.7 |
Other Multiples
Bound and Beyond PCL
Glance View
Bound & Beyond Public Co. Ltd. engages in the manufacture and sale of zinc products for domestic and export markets. The company is headquartered in Bangkok, Bangkok Metropolis. The company constructs and develops hotels. The company operates through two segments: Hotel segment and Other business. The company manages hotel assets, such as Four Seasons Hotel Bangkok at Chao Phraya River and Capella Bangkok. The Four Seasons Hotel is a resort-style hotel located in Central Bangkok on the Chao Phraya river. Its Chao Phraya Estate is a rai site on the banks of the Chao Phraya River, Bangkok. The company offers sweeping river views from outdoor lap and infinity pools, and inventive cuisine from a collection of restaurants. The Capella Hotel Bangkok features 101 suites and villas with views of the river. The company offers five outlets for dining and drinking with Cote By Mauro Colagreco restaurant. Its subsidiaries include Padaeng Properties Company Limited, Sathon Project One Company Limited, Urban Resort Hotel Company Limited, and Waterfront Hotel Company Limited.
