Bonny Worldwide Ltd
TWSE:8467
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 (13.6), the stock would be worth NT$274.5 (87% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.2 | NT$146.5 |
0%
|
| 3-Year Average | 13.6 | NT$274.5 |
+87%
|
| 5-Year Average | 13.7 | NT$276.52 |
+89%
|
| Industry Average | 17.5 | NT$354.02 |
+142%
|
| Country Average | 19.4 | NT$392.16 |
+168%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| TW |
B
|
Bonny Worldwide Ltd
TWSE:8467
|
7.3B TWD | 7.2 | 11.1 | |
| JP |
|
Bandai Namco Holdings Inc
TSE:7832
|
2.3T JPY | 23.6 | 20.2 | |
| US |
|
Hasbro Inc
NASDAQ:HAS
|
13.4B USD | 162 | -41.5 | |
| JP |
|
Shimano Inc
TSE:7309
|
1.4T JPY | 86.3 | 38.7 | |
| UK |
|
Games Workshop Group PLC
LSE:GAW
|
6.6B GBP | 29.4 | 31.9 | |
| CA |
|
BRP Inc
TSX:DOO
|
5.6B CAD | 17.9 | 19.1 | |
| CN |
|
Zhejiang CFMoto Power Co Ltd
SSE:603129
|
41.9B CNY | 23.6 | 24.9 | |
| US |
|
Acushnet Holdings Corp
NYSE:GOLF
|
5.6B USD | 22.2 | 29.6 | |
| US |
|
Brunswick Corp
NYSE:BC
|
5.2B USD | 123.8 | -37.5 | |
| IT |
|
Technogym SpA
MIL:TGYM
|
4B EUR | 39.6 | 34.7 | |
| US |
|
Mattel Inc
NASDAQ:MAT
|
4.5B USD | 14.5 | 11.3 |
Market Distribution
| Min | 1.5 |
| 30th Percentile | 12.4 |
| Median | 19.4 |
| 70th Percentile | 33.6 |
| Max | 9 890.8 |
Other Multiples
Bonny Worldwide Ltd
Glance View
Bonny Worldwide Ltd. engages in the development, manufacturing, and sales of fiber composite materials. The company is headquartered in Taichung, Taichung and currently employs 1,056 full-time employees. The company went IPO on 2015-12-15. Through the subsidiaries, the Company also provides sports goods. The firm's main products include sports shoes, badminton rackets, golf clubs, Hockey Goalie Masks and others.
