Hapag-Lloyd AG
DUS:HLAG
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 (2.7), the stock would be worth €-3.12 (103% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -94.4 | €110.7 |
0%
|
| 3-Year Average | 2.7 | €-3.12 |
-103%
|
| 5-Year Average | 3.6 | €-4.23 |
-104%
|
| Industry Average | 29.8 | €-34.97 |
-132%
|
| Country Average | 22 | €-25.76 |
-123%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
H
|
Hapag-Lloyd AG
DUS:HLAG
|
19.5B EUR | -94.4 | 21.4 | |
| ID |
|
Transcoal Pacific Tbk PT
IDX:TCPI
|
57.5T IDR | 545.9 | 491.3 | |
| CL |
C
|
Compania Sud Americana de Vapores SA
SGO:VAPORES
|
2.6T CLP | 9.1 | 13.6 | |
| RU |
|
Dal'nevostochnoye Morskoye Parokhodstvo PAO
MOEX:FESH
|
211B RUB | 11.3 | 8.2 | |
| CN |
|
Shanghai Jinjiang Shipping Group Co Ltd
SSE:601083
|
15.7B CNY | 12.1 | 10.5 | |
| SG |
Y
|
Yangzijiang Maritime Development Pte Ltd
SGX:8YZ
|
2.4B SGD | 0 | 0 | |
| NO |
S
|
Solstad Maritime ASA
OSE:SOMA
|
13.4B NOK | 0 | 0 | |
| GR |
|
Capital Clean Energy Carriers Corp
NASDAQ:CCEC
|
1.2B USD | -4.6 | 7 | |
| SE |
R
|
Rederi Gotland AB
STO:GOTL B
|
6.8B SEK | 0 | 0 | |
| ID |
|
Buana Lintas Lautan Tbk PT
IDX:BULL
|
7.2T IDR | -98 | 30.6 | |
| ID |
|
Samudera Indonesia Tbk PT
IDX:SMDR
|
5.7T IDR | 7 | 6.5 |
Market Distribution
| Min | 0.3 |
| 30th Percentile | 12.8 |
| Median | 22 |
| 70th Percentile | 33.7 |
| Max | 8 508.8 |
Other Multiples
Hapag-Lloyd AG
Glance View
Hapag-Lloyd AG is a container liner shipping company, which engages in the transportation of containers by sea. The company is headquartered in Hamburg, Hamburg and currently employs 17,100 full-time employees. The company went IPO on 2015-11-06. The firm is primarily engaged in providing liner services between all continents. Its core business encompasses the shipping of containers from port to port using both owned and chartered vessels as well as the associated hinterland transport from door to door. The firm operates through two segments: Liner Shipping segment and Terminal & Infrastructure segment.
