Yellow Hat Ltd
TSE:9882
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 5-Year Average (3.4), the stock would be worth ¥1 048.07 (30% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 4.9 | ¥1 506 |
0%
|
| 5-Year Average | 3.4 | ¥1 048.07 |
-30%
|
| Industry Average | 24.8 | ¥7 547.43 |
+401%
|
| Country Average | 22.4 | ¥6 804.56 |
+352%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Yellow Hat Ltd
TSE:9882
|
129.3B JPY | 4.9 | 10.8 | |
| US |
|
Carvana Co
NYSE:CVNA
|
83.5B USD | 87.8 | 59.4 | |
| US |
|
O'Reilly Automotive Inc
NASDAQ:ORLY
|
81.4B USD | 42.7 | 32.1 | |
| US |
|
Autozone Inc
NYSE:AZO
|
59.4B USD | 44.1 | 24.3 | |
| ZA |
M
|
Motus Holdings Ltd
JSE:MTH
|
19.5B ZAR | 4.7 | 7.3 | |
| US |
|
Penske Automotive Group Inc
NYSE:PAG
|
11.2B USD | 19.8 | 11.9 | |
| US |
|
Murphy Usa Inc
NYSE:MUSA
|
11.1B USD | 17.8 | 23.5 | |
| TW |
|
Hotai Motor Co Ltd
TWSE:2207
|
265.5B TWD | 17.3 | 14 | |
| BR |
|
Vibra Energia SA
BOVESPA:VBBR3
|
37.1B BRL | -21.1 | 18.9 | |
| US |
|
AutoNation Inc
NYSE:AN
|
7.4B USD | 8 | 11.5 | |
| US |
|
Lithia Motors Inc
NYSE:LAD
|
6.8B USD | 5.8 | 8.3 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
Yellow Hat Ltd
Glance View
Yellow Hat Ltd. engages in the wholesale and retail of car parts and accessories. The company is headquartered in Chuo-Ku, Tokyo-To and currently employs 3,711 full-time employees. The firm operates through two business segments. The Automotive and Motorcycle Products segment provides automobile and motorcycle related products to its sales affiliates and group companies by wholesale. The Real Estate Leasing segment is engaged in the lease of buildings to its sales affiliates and group companies.
