Micro Systemation AB (publ)
STO:MSAB B
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 (18.5), the stock would be worth kr53.58 (17% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 22.2 | kr64.4 |
0%
|
| 3-Year Average | 18.5 | kr53.58 |
-17%
|
| 5-Year Average | 18.5 | kr53.58 |
-17%
|
| Industry Average | 25.7 | kr74.66 |
+16%
|
| Country Average | 21.3 | kr61.88 |
-4%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
|
Micro Systemation AB (publ)
STO:MSAB B
|
1.2B SEK | 22.2 | 24.2 | |
| US |
|
Microsoft Corp
NASDAQ:MSFT
|
3.1T USD | 44 | 24.6 | |
| US |
|
Oracle Corp
NYSE:ORCL
|
494B USD | 30.7 | 30.5 | |
| US |
|
Palo Alto Networks Inc
NASDAQ:PANW
|
147.8B USD | 42 | 99.3 | |
| US |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
115.4B USD | 95.2 | -710.4 | |
| US |
|
ServiceNow Inc
NYSE:NOW
|
94.5B USD | 20.4 | 53.8 | |
| US |
V
|
VMware Inc
XETRA:BZF1
|
58B EUR | 18.6 | 47.9 | |
| US |
|
Fortinet Inc
NASDAQ:FTNT
|
64.1B USD | 28.8 | 34.6 | |
| US |
|
Xperi Holding Corp
LSE:0M2A
|
54.6B USD | 869.5 | 491.7 | |
| CN |
K
|
Knowledge Atlas Technology JSC Ltd
HKEX:2513
|
382.1B HKD | -269.9 | -70.8 | |
| CN |
|
MiniMax Group Inc
HKEX:100
|
217.8B HKD | 54.3 | -14.8 |
Market Distribution
| Min | 0.6 |
| 30th Percentile | 12.2 |
| Median | 21.3 |
| 70th Percentile | 31.9 |
| Max | 19 008.8 |
Other Multiples
Micro Systemation AB (publ)
Glance View
Micro Systemation AB engages in the development of forensic technology for mobile device examination. The company is headquartered in Stockholm, Stockholm. The company went IPO on 2000-06-26. The firm provides a software application, named XRY, which enables investigators to retrieve data, such as pictures, Short Message Services (SMS), call history, contact lists and applications, from a range of mobile devices, including smartphones, portable music players, Global Positioning System (GPS) navigation devices, as well as tablet processors. Its product portfolio comprises XRY Complete, XRY Logical, XRY Physical, and XRY Field Version, among others. Furthermore, It offers XAMN, an analytical tool, designed for visualizing mobile device forensic files. The firm cooperates with a number of entities, such as Contego Solutions, EMT Electronics Ltd, Fulcrum Asia, MC Systems and DataExpert. The company is a parent of Micro Systemation Ltd, MSAB Incorporated, and Micro Systemation HK Ltd, among others.
