Eurotel SA
WSE:ETL
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 (7), the stock would be worth zł-1.41 (106% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -123 | zł24.8 |
0%
|
| 3-Year Average | 7 | zł-1.41 |
-106%
|
| 5-Year Average | 5.6 | zł-1.12 |
-105%
|
| Industry Average | 26.5 | zł-5.35 |
-122%
|
| Country Average | 18.5 | zł-3.72 |
-115%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| PL |
E
|
Eurotel SA
WSE:ETL
|
93m PLN | -123 | 6.8 | |
| US |
|
TD Synnex Corp
NYSE:SNX
|
18.2B USD | 11 | 18.6 | |
| US |
|
CDW Corp
NASDAQ:CDW
|
17.6B USD | 25.1 | 16.5 | |
| JP |
D
|
Daiwa Tsushin Co Ltd
TSE:7116
|
2.7T JPY | 117.8 | 17.3 | |
| ZA |
D
|
Datatec Ltd
JSE:DTC
|
16.5B ZAR | 7.6 | 12.4 | |
| CN |
|
Unisplendour Corp Ltd
SZSE:000938
|
91.5B CNY | 76.8 | 43.1 | |
| US |
|
Arrow Electronics Inc
NYSE:ARW
|
9.4B USD | -44.3 | 16.5 | |
| TW |
|
WT Microelectronics Co Ltd
TWSE:3036
|
258.1B TWD | -14.3 | 19.4 | |
| US |
|
Avnet Inc
NASDAQ:AVT
|
6.6B USD | 22 | 31.6 | |
| CN |
S
|
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
|
38.6B CNY | 645.1 | 83.4 | |
| TW |
|
WPG Holdings Ltd
TWSE:3702
|
169.6B TWD | 62.8 | 17.5 |
Market Distribution
| Min | 0.5 |
| 30th Percentile | 7.5 |
| Median | 18.5 |
| 70th Percentile | 27.4 |
| Max | 2 825.7 |
Other Multiples
Eurotel SA
Glance View
Eurotel SA engages in the retail sales of mobile phones and services. The company is headquartered in Gdansk, Woj. Pomorskie and currently employs 400 full-time employees. The company went IPO on 2006-12-29. The company acts as an authorized dealer of the products of Polish mobile telephony operators, T-Mobile (formerly ERA) and Play. The company operates a network of points of sale, offering such products as mobile phones and accessories, wireless connection services, prepaid card services and customer-tailored packages. Eurotel SA operates also a network of approximately 400 electronic terminals for the prepaid recharges of mobiles phones for such network operators as Heyah, Tak Tak, Pop, SIMPLUS, Sami Swoi and Play. In addition, it is an authorized partner for an operator of the satellite television, Telewizja Nowej Generacji n. On December 20, 2013, the Company acquired a business under Apple Premium Reseller (APR) agreement with Apple Inc, comprised of four APR sales points.
