Ngan Son JSC
VN:NST
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 (1.2), the stock would be worth ₫510.52 (96% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 29.9 | ₫12 400 |
0%
|
| 3-Year Average | 1.2 | ₫510.52 |
-96%
|
| Country Average | 10.7 | ₫4 433.14 |
-64%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| VN |
N
|
Ngan Son JSC
VN:NST
|
138.9B VND | 29.9 | 5.7 | |
| US |
|
Philip Morris International Inc
NYSE:PM
|
259B USD | 23.5 | 22.9 | |
| UK |
|
British American Tobacco PLC
LSE:BATS
|
95.1B GBP | 25.2 | 12.2 | |
| US |
|
Altria Group Inc
NYSE:MO
|
124.8B USD | 14.5 | 18 | |
| JP |
|
Japan Tobacco Inc
TSE:2914
|
10.4T JPY | 53.9 | 20.5 | |
| IN |
|
ITC Ltd
NSE:ITC
|
3.9T INR | 25 | 11.3 | |
| UK |
|
Imperial Brands PLC
LSE:IMB
|
22.7B GBP | 6.5 | 11 | |
| SE |
S
|
Swedish Match AB
F:SWMC
|
15.2B EUR | 37.1 | 25.4 | |
| KR |
|
KT&G Corp
KRX:033780
|
18.5T KRW | 135.8 | 17 | |
| CN |
|
Smoore International Holdings Ltd
HKEX:6969
|
57.9B HKD | -16.8 | 47.4 | |
| ID |
|
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
|
87.2T IDR | 13.5 | 13.2 |
Market Distribution
| Min | 0.9 |
| 30th Percentile | 7 |
| Median | 10.7 |
| 70th Percentile | 16.3 |
| Max | 679.1 |
Other Multiples
Ngan Son JSC
Glance View
Ngan Son JSC cultivates, purchases, processes and sells tobacco and agricultural products. The company is headquartered in Bac Ninh, Bac Ninh. The company went IPO on 2006-12-29. The company cultivates, harvests, processes, distributes and trades tobacco leaves and other materials for tobacco manufacturing activities. The firm also trades tobacco products and other supplies used in the tobacco sector. In addition, it trades plastic containers, porcupines, mushrooms, as well as decorative plants, including various kinds of orchids. During the year ended December 31, 2012, 93.35% of its total revenue came from sale of tobacco materials. As of December 31, 2012, the Company was a subsidiary of Vietnam National Tobacco Corporation (VINATABA), and it had six branches and one tobacco material processing enterprise in Bac Ninh Province, Vietnam.
