Brisbane Broncos Ltd
ASX:BBL
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 (21.6), the stock would be worth AU$2.48 (43% upside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 15.1 | AU$1.74 |
0%
|
| 3-Year Average | 21.6 | AU$2.48 |
+43%
|
| 5-Year Average | 21.8 | AU$2.51 |
+44%
|
| Industry Average | 26.5 | AU$3.05 |
+76%
|
| Country Average | 18.1 | AU$2.08 |
+20%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Brisbane Broncos Ltd
ASX:BBL
|
170.1m AUD | 15.1 | 21.9 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
388.5B USD | 35.8 | 29.1 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
183B USD | 23.8 | 14.9 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
89.4B USD | 27.4 | 34.3 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
66.8B USD | -45.4 | 91.9 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
35.6B EUR | 20.4 | 23.1 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.4B USD | 19.2 | -660.7 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
35.8B USD | 20.6 | 156.5 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.8B EUR | 89.3 | 42.6 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
16.6B USD | 34.8 | 188.3 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
14.9B USD | 46 | 49.8 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 12.5 |
| Median | 18.1 |
| 70th Percentile | 35.6 |
| Max | 5 049.1 |
Other Multiples
Brisbane Broncos Ltd
Glance View
Brisbane Broncos Ltd. engages in the management and operation of Brisbane Broncos Rugby League Football Team. The company is headquartered in Brisbane, Queensland. The Company’s subsidiaries include Brisbane Broncos Corporations Trust, Brisbane Broncos Corporation Pty Ltd (Trustee), Brisbane Broncos Management Corporation Pty Ltd, Queensland Entertainment Services Pty Ltd, Laurelgrove Pty Ltd, Pacific Sports International Pty Ltd, Brisbane Broncos (Licensee) Pty Ltd, A.C.N. 067 052 386 Pty Ltd, Brisbane Professional Sports Investment Pty Ltd and AH BR Pty Ltd.
