Arctic Paper SA
WSE:ATC
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 Country Average (18.5), the stock would be worth zł-40.48 (713% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -3 | zł6.6 |
0%
|
| Country Average | 18.5 | zł-40.48 |
-713%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| PL |
A
|
Arctic Paper SA
WSE:ATC
|
457.3m PLN | -3 | -13.7 | |
| FI |
|
UPM-Kymmene Oyj
OMXH:UPM
|
13.4B EUR | 18.5 | 28 | |
| BR |
|
Suzano SA
BOVESPA:SUZB3
|
54.2B BRL | 15.1 | 4.8 | |
| ZA |
S
|
Sappi Ltd
JSE:SAP
|
9.8B ZAR | -2.4 | -2.2 | |
| FI |
S
|
Stora Enso Oyj
OMXH:STERV
|
7.5B EUR | -4.7 | 10.7 | |
| CN |
|
Shandong Sun Paper Co Ltd
SZSE:002078
|
41.1B CNY | 73.3 | 12.6 | |
| SE |
|
Holmen AB
STO:HOLM B
|
48.7B SEK | 13.5 | 17.7 | |
| JP |
|
Oji Holdings Corp
TSE:3861
|
836.6B JPY | -24.5 | 31.1 | |
| UK |
|
Mondi PLC
LSE:MNDI
|
3.4B GBP | 4.2 | 23.9 | |
| HK |
|
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
|
29.7B HKD | -3.9 | 8 | |
| CN |
|
Guangxi Yuegui Guangye Holdings Co Ltd
SZSE:000833
|
25.4B CNY | -67.5 | 53 |
Market Distribution
| Min | 0.5 |
| 30th Percentile | 7.5 |
| Median | 18.5 |
| 70th Percentile | 27.4 |
| Max | 2 825.7 |
Other Multiples
Arctic Paper SA
Glance View
Arctic Paper SA is a holding company, which engages in production of book paper and fine graphic paper. The company is headquartered in Kostrzyn Nad Odra, Woj. Lubuskie and currently employs 1,503 full-time employees. The company went IPO on 2009-10-23. The firm divides its business into three segments of graphic paper: Fine paper, Newsprint, and Magazine paper. The firm's main activities are manufacturing and sale of graphic fine uncoated and coated paper, under the brands: Amber, G-Print, Munken, Pamo, Arctic, L-Print and AP Tech, among others. The company offers uncoated wood-free paper, coated wood-free paper, as well as uncoated wood-containing paper. The firm operates four paper mills, located in Kostrzyn, Poland, Munkendals and Grycksbo, Sweden, and Mochenwangen, Germany. Among the Company’s customers are printing houses, distributors, publishing houses and advertising agencies. The firm is a parent entity of the Arctic Paper Capital Group As of December 31, 2011 Arctic Paper AB, based in Sweden, held a 74.8% stake in the Company. On February 26, 2013, the Company increased its stake in Rottenros AB to 54.2%.
