Tea Life Co Ltd
TSE:3172
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 (13.8), the stock would be worth ¥244.06 (79% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 65.4 | ¥1 158 |
0%
|
| 3-Year Average | 13.8 | ¥244.06 |
-79%
|
| 5-Year Average | 13.1 | ¥231.52 |
-80%
|
| Industry Average | 24.8 | ¥439.32 |
-62%
|
| Country Average | 22.4 | ¥396.08 |
-66%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
T
|
Tea Life Co Ltd
TSE:3172
|
4.9B JPY | 65.4 | 14.3 | |
| US |
|
Amazon.com Inc
NASDAQ:AMZN
|
2.9T USD | 49.4 | 31.8 | |
| ZA |
N
|
Naspers Ltd
JSE:NPN
|
702.2B ZAR | 23.3 | 7.5 | |
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
313.8B USD | -77.7 | 23.3 | |
| CN |
|
PDD Holdings Inc
NASDAQ:PDD
|
141.6B USD | 9 | 9.7 | |
| NL |
|
Prosus NV
AEX:PRX
|
97.7B EUR | 59.3 | 8.5 | |
| UY |
|
MercadoLibre Inc
BMV:MELIN
|
1.6T MXN | 6.8 | 45.4 | |
| AR |
|
Mercadolibre Inc
NASDAQ:MELI
|
93.4B USD | 7 | 46.8 | |
| US |
D
|
DoorDash Inc
NASDAQ:DASH
|
76.4B USD | 19.8 | 81.7 | |
| CN |
|
Meituan
HKEX:3690
|
508.8B HKD | -32.7 | -19.3 | |
| CN |
|
JD.Com Inc
HKEX:9618
|
369.8B HKD | 17.1 | 16.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Tea Life Co Ltd
Glance View
Tea Life Co., Ltd. engages in the online retail and wholesale of health and beauty products. The company is headquartered in Shimada-Shi, Shizuoka-Ken and currently employs 165 full-time employees. The company went IPO on 2012-03-06. is a Japan-based company engaged in the retail business, wholesale business to mail-order firms and retail stores, as well as the real estate leasing business. The firm operates through three business segments. The Retail segment is mainly engaged in the mail order sale of health tea, health food and cosmetics via mail-order firms to general consumers. The Wholesale segment is mainly engaged in the sale of household goods and food to mail-order firms and retail stores. The Real Estate Leasing segment is mainly engaged in the leasing of the Company owned real estate.
