Samvardhana Motherson International Ltd
NSE:MOTHERSON
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 |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (38), the stock would be worth ₹109.13 (10% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 42.2 | ₹121.21 |
0%
|
| 3-Year Average | 38 | ₹109.13 |
-10%
|
| 5-Year Average | 30.2 | ₹86.67 |
-28%
|
| Industry Average | 40.9 | ₹117.61 |
-3%
|
| Country Average | 35.9 | ₹103.13 |
-15%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| IN |
|
Samvardhana Motherson International Ltd
NSE:MOTHERSON
|
1.3T INR | 42.2 | 37.4 | |
| JP |
P
|
Pacific Industrial Co Ltd
TSE:7250
|
57.2T JPY | 30 | 11 | |
| JP |
|
Sumitomo Electric Industries Ltd
TSE:5802
|
7.7T JPY | 27.8 | 30 | |
| JP |
|
Denso Corp
TSE:6902
|
5.1T JPY | 34.2 | 13.4 | |
| KR |
|
Hyundai Mobis Co Ltd
KRX:012330
|
37.9T KRW | 9.9 | 10.4 | |
| CN |
|
Fuyao Glass Industry Group Co Ltd
SSE:600660
|
153.6B CNY | 33.8 | 17.1 | |
| CA |
|
Magna International Inc
TSX:MG
|
24.2B CAD | 8.7 | 20.3 | |
| CN |
|
Ningbo Tuopu Group Co Ltd
SSE:601689
|
104.5B CNY | 104.7 | 37.6 | |
| DE |
|
Continental AG
XETRA:CON
|
12.8B EUR | -19.9 | -77.8 | |
| US |
|
Modine Manufacturing Co
NYSE:MOD
|
14.1B USD | -712.9 | 142.9 | |
| IE |
|
Aptiv PLC
NYSE:APTV
|
12.9B USD | 12.1 | 78 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 20.7 |
| Median | 35.9 |
| 70th Percentile | 64.8 |
| Max | 50 585.9 |
Other Multiples
Samvardhana Motherson International Ltd
Glance View
Samvardhana Motherson International Ltd. (SAMIL) is a testament to the transformative power of strategic vision and relentless expansion in the global automotive industry. Founded in the late 1970s in India, the company began its journey with limited capital and a niche focus on manufacturing wiring harnesses. Over the years, it evolved into a formidable player in the global auto components landscape through strategic partnerships and acquisitions. This growth narrative is encapsulated in their successful joint venture with Sumitomo Wiring Systems of Japan, which provided access to advanced technology and a broad product portfolio. Operating in over 41 countries and serving a rich client base of prestigious automotive manufacturers, SAMIL has positioned itself as an essential cog in the global automotive supply chain. The company’s core business model centers around diversified product lines that cover a wide array of essential automobile components, including mirrors, polymer products, and elastomers, alongside its original wiring harness expertise. SAMIL capitalizes on economies of scale and scope, keeping manufacturing costs efficient while meeting the dynamic needs of auto manufacturers for just-in-time delivery and quality parts. By offering a comprehensive range of products from electronics to metal components, the company locks in multiple revenue streams, ensuring stability and resilience against market fluctuations. Moreover, their focus on innovation and sustainability has placed them at the forefront of the industry's shift towards electric vehicles, expanding their scope beyond traditional products to new e-mobility solutions. This strategic foresight ensures they stay relevant and profitable as the automotive sector undergoes significant technological transformations.