MTG Co Ltd
TSE:7806
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 (46), the stock would be worth ¥998.13 (84% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 281.4 | ¥6 100 |
0%
|
| 3-Year Average | 46 | ¥998.13 |
-84%
|
| 5-Year Average | 40.6 | ¥881.04 |
-86%
|
| Industry Average | 21.7 | ¥469.94 |
-92%
|
| Country Average | 22.4 | ¥484.68 |
-92%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
MTG Co Ltd
TSE:7806
|
239.8B JPY | 281.4 | 25.2 | |
| FR |
|
L'Oreal SA
PAR:OR
|
195.4B EUR | 19.8 | 31.9 | |
| UK |
|
Unilever PLC
LSE:ULVR
|
96.1B GBP | 16.8 | 11.7 | |
| IN |
|
Hindustan Unilever Ltd
NSE:HINDUNILVR
|
5.3T INR | 58.8 | 35.2 | |
| UK |
|
HALEON PLC
LSE:HLN
|
30.6B GBP | 53.2 | 18.4 | |
| US |
|
Estee Lauder Companies Inc
NYSE:EL
|
28.7B USD | 21.2 | -161.1 | |
| DE |
|
Beiersdorf AG
XETRA:BEI
|
15.5B EUR | 67.1 | 16.5 | |
| JP |
|
Kao Corp
TSE:4452
|
2.7T JPY | 25.2 | 22.1 | |
| IN |
|
Godrej Consumer Products Ltd
NSE:GODREJCP
|
1.1T INR | 73.1 | 59.9 | |
| CA |
|
Relevium Technologies Inc
XTSX:RLV
|
12.2B CAD | 603 | -4 624.4 | |
| IN |
|
Dabur India Ltd
NSE:DABUR
|
783.1B INR | 69.8 | 42.5 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 14.9 |
| Median | 22.4 |
| 70th Percentile | 35 |
| Max | 736 044 589.7 |
Other Multiples
MTG Co Ltd
Glance View
MTG Co., Ltd. engages in the planning, development and manufacturing of beauty devices, cosmetics, quasi-drug products and fitness equipment. The company is headquartered in Nagoya, Aichi-Ken and currently employs 1,011 full-time employees. The company went IPO on 2018-07-10. The firm operates in seven business segments. The Global segment conducts direct sales to general consumers through e-commerce sites of overseas group companies and e-commerce sites operated by overseas Internet mail order companies and others. The Retail Marketing segment sells products to mass merchant store operating companies, catalogs and television mail order business operators. The Direct Marketing segment sells products to general consumers and Internet mail-order business operators through e-commerce site. The Brand Store segment sales products to department store operating companies and duty free shop operators, as well as direct sales to general consumers. The Professional segment sells products to salon operators and others. The Water Server segment includes water server business and other businesses. The Others segment includes electric vehicle (EV) business and others.
