Stingray Group Inc
TSX:RAY.A
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 (8), the stock would be worth CA$4.69 (71% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 27.5 | CA$16.2 |
0%
|
| 3-Year Average | 8 | CA$4.69 |
-71%
|
| 5-Year Average | 7.9 | CA$4.67 |
-71%
|
| Industry Average | 24.6 | CA$14.46 |
-11%
|
| Country Average | 22 | CA$12.96 |
-20%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
Stingray Group Inc
TSX:RAY.A
|
434.4m CAD | 27.5 | 22.2 | |
| US |
|
Fox Corp
NASDAQ:FOXA
|
26.9B USD | 19.2 | 14.2 | |
| US |
V
|
ViacomCBS Inc
LSE:0A65
|
24.3B USD | -5.2 | -39.2 | |
| US |
|
Paramount Global
NASDAQ:PARA
|
7.4B USD | -16.2 | -1.4 | |
| US |
|
Nexstar Media Group Inc
NASDAQ:NXST
|
6.1B USD | 19.6 | 66.7 | |
| LU |
|
RTL Group SA
XETRA:RRTL
|
5B EUR | -121.3 | 5.1 | |
| JP |
|
TBS Holdings Inc
TSE:9401
|
873.4B JPY | 85.9 | 15.6 | |
| JP |
N
|
Nippon Television Holdings Inc
TSE:9404
|
738.5B JPY | 17.2 | 11.7 | |
| UK |
|
ITV PLC
LSE:ITV
|
3.1B GBP | 63.9 | 14 | |
| JP |
|
Fuji Media Holdings Inc
TSE:4676
|
577.9B JPY | -38.5 | -46.4 | |
| SA |
M
|
MBC Group CJSC
SAU:4072
|
12.8B SAR | -115.2 | 33.6 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.2 |
| Median | 22 |
| 70th Percentile | 36 |
| Max | 116 589.8 |
Other Multiples
Stingray Group Inc
Glance View
Stingray Group, Inc. engages in the provision of multi-platform music services. The company is headquartered in Montreal, Quebec and currently employs 1,000 full-time employees. The firm provides curated direct-to-consumer and business-to-business (B2B) services, including audio television channels, radio stations, subscription video-on-demand (SVOD) content, television channels, fast channels, karaoke products, digital signage, in-store music, and music applications. The firm also provides relaxation, mindfulness and sleep music. The firm offers SVOD services on a wide range of Internet-capable devices including smart televisions (TVs), smartphones, tablets, video game consoles and multimedia devices. The firm offers Stingray Karaoke, Stingray Classica, Stingray DJAZZ and Stingray Qello. The firm also offers business to consumers (B2C) mobile applications that includes Stingray Music, Yokee Music, Yokee Piano and Yokee Guitar. The firm has approximately 400 million subscribers in over 160 countries.
