AcadeMedia AB
STO:ACAD
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 (8.4), the stock would be worth kr25.5 (74% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 32.7 | kr99 |
0%
|
| 3-Year Average | 8.4 | kr25.5 |
-74%
|
| 5-Year Average | 7.1 | kr21.61 |
-78%
|
| Industry Average | 12.5 | kr37.9 |
-62%
|
| Country Average | 21.3 | kr64.49 |
-35%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| SE |
|
AcadeMedia AB
STO:ACAD
|
9.8B SEK | 32.7 | 11.6 | |
| ZA |
A
|
Advtech Ltd
JSE:ADH
|
23.5B ZAR | -4 122.9 | 18.2 | |
| ZA |
S
|
Stadio Holdings Ltd
JSE:SDO
|
10B ZAR | 46.3 | 30.6 | |
| CN |
|
New Oriental Education & Technology Group Inc
NYSE:EDU
|
8.6B USD | 9.4 | 20.4 | |
| ZA |
C
|
Curro Holdings Ltd
JSE:COH
|
8.1B ZAR | 4 991.4 | 402.5 | |
| CN |
|
TAL Education Group
NYSE:TAL
|
6.7B USD | 11.2 | 12.7 | |
| US |
|
Duolingo Inc
NASDAQ:DUOL
|
5.2B USD | 14.4 | 12.5 | |
| US |
|
Graham Holdings Co
NYSE:GHC
|
4.9B USD | 14.4 | 17 | |
| US |
|
PowerSchool Holdings Inc
NYSE:PWSC
|
4.7B USD | 17.8 | -83.6 | |
| US |
|
Grand Canyon Education Inc
NASDAQ:LOPE
|
4.5B USD | 18.7 | 20.6 | |
| US |
|
Bright Horizons Family Solutions Inc
NYSE:BFAM
|
4.5B USD | 20.9 | 23.5 |
Market Distribution
| Min | 0.6 |
| 30th Percentile | 12.2 |
| Median | 21.3 |
| 70th Percentile | 31.9 |
| Max | 19 008.8 |
Other Multiples
AcadeMedia AB
Glance View
AcadeMedia AB engages in the provision of instruction and training in a variety of subjects. The company is headquartered in Stockholm, Stockholm and currently employs 13,695 full-time employees. The company went IPO on 2016-06-15. The company provides educational services and specializes in preschools, compulsory schools, upper secondary schools and adult education centers, among others. AcadeMedia Group AB has facilities all over Sweden, as well as preschools in Norway and Germany. Its brands include Framtidsgymnasiet, Hermods, Pysslingen, Plushogskolan, Espira, Vittra and NTI-gymnasiet, among others. The adult education sector is engaged in provision of various trainings, such as Swedish for Immigrants (SFI), Information Technology (IT), marketing and logistics, among others. AcadeMedia AB’s main shareholders comprise Mellby Gard AB, Marvin Holding Ltd and Nordea Funds Ltd.
