Belle Corp
XPHS:BEL
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 (6), the stock would be worth ₱0.54 (59% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 14.5 | ₱1.3 |
0%
|
| 3-Year Average | 6 | ₱0.54 |
-59%
|
| 5-Year Average | 6 | ₱0.54 |
-59%
|
| Industry Average | 10.3 | ₱0.93 |
-29%
|
| Country Average | 13 | ₱1.17 |
-10%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| PH |
B
|
Belle Corp
XPHS:BEL
|
12.6B PHP | 14.5 | 6 | |
| HK |
|
China Resources Land Ltd
HKEX:1109
|
231.8B HKD | 3.5 | 7.8 | |
| VN |
V
|
Vinhomes JSC
VN:VHM
|
599.7T VND | 8.1 | 14.3 | |
| HK |
|
CK Asset Holdings Ltd
HKEX:1113
|
171B HKD | 4.9 | 15.7 | |
| HK |
|
Henderson Land Development Co Ltd
HKEX:12
|
149B HKD | 10.5 | 26.4 | |
| HK |
|
China Overseas Land & Investment Ltd
HKEX:688
|
145.3B HKD | 11.8 | 10.2 | |
| HK |
|
Sino Land Co Ltd
HKEX:83
|
118.5B HKD | 29.4 | 31.7 | |
| CN |
|
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
|
78.4B CNY | 14.3 | 76.6 | |
| CN |
|
Poly Developments and Holdings Group Co Ltd
SSE:600048
|
72.9B CNY | -40.6 | 1 402.9 | |
| IN |
|
Macrotech Developers Ltd
NSE:LODHA
|
896.9B INR | 31.9 | 26.7 | |
| CN |
|
Longfor Group Holdings Ltd
HKEX:960
|
56.5B HKD | 3.2 | 48.8 |
Market Distribution
| Min | 0.4 |
| 30th Percentile | 7.1 |
| Median | 13 |
| 70th Percentile | 19 |
| Max | 2 656.3 |
Other Multiples
Belle Corp
Glance View
Belle Corp. engages in the real estate and entertainment businesses. The firm is a developer of tourism and leisure destinations in the Philippines. Its business includes integrated resorts, leisure property development and gaming investments. Its principal asset is the City of Dreams Manila, a resort, in PAGCOR Entertainment City by Manila Bay, which is being leased on a long-term basis to Melco Resorts and Entertainment (Philippines) Corporation (Melco). The firm's leisure property development includes golf and country clubs, highlands homes, midlands homes and green lands homes. Its property development projects include Tagaytay Highlands International Golf Club, The Country Club at Tagaytay Highlands, Tagaytay Midlands Golf Club, The Spa and Lodge at Tagaytay Highlands, Fairfield, Pinecrest Village, Sycamore Heights, Nob Hill, The Villas, and Plantation Hills, among others.
