Hotel Shilla Co Ltd
KRX:008770
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 (9.4), the stock would be worth ₩6 971.52 (90% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 91.5 | ₩67 700 |
0%
|
| 3-Year Average | 9.4 | ₩6 971.52 |
-90%
|
| 5-Year Average | 15.2 | ₩11 224.31 |
-83%
|
| Industry Average | 8.3 | ₩6 112.1 |
-91%
|
| Country Average | 15.1 | ₩11 145.27 |
-84%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| KR |
|
Hotel Shilla Co Ltd
KRX:008770
|
2.5T KRW | 91.5 | -14.8 | |
| JP |
|
Paris Miki Holdings Inc
TSE:7455
|
58T JPY | 72.5 | 27.7 | |
| CN |
|
Pop Mart International Group Ltd
HKEX:9992
|
210.6B HKD | 23.9 | 14.6 | |
| US |
|
Ulta Beauty Inc
NASDAQ:ULTA
|
23.4B USD | 21.8 | 20.7 | |
| CN |
|
China Tourism Group Duty Free Corp Ltd
SSE:601888
|
136.4B CNY | 26.3 | 38 | |
| US |
|
DICK'S Sporting Goods Inc
NYSE:DKS
|
19.5B USD | 53 | 23.5 | |
| US |
|
Tractor Supply Co
NASDAQ:TSCO
|
18.3B USD | 30.9 | 16.9 | |
| HK |
|
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
|
108.1B HKD | 7.8 | 17.8 | |
| US |
|
Five Below Inc
NASDAQ:FIVE
|
12.6B USD | 31.8 | 36.4 | |
| NL |
G
|
Grandvision NV
F:8GV
|
7.2B EUR | -102.7 | 20.1 | |
| JP |
|
Sanrio Co Ltd
TSE:8136
|
1.1T JPY | 28.3 | 21.5 |
Market Distribution
| Min | 0.2 |
| 30th Percentile | 8.1 |
| Median | 15.1 |
| 70th Percentile | 28.4 |
| Max | 21 200 |
Other Multiples
Hotel Shilla Co Ltd
Glance View
HOTEL SHILLA Co., Ltd. engages in the provision of hospitality services. The company is headquartered in Seoul, Seoul. The firm operates its business through two segments. The Travel Retail (TR) segment operates duty free shops under the brand name of The Shilla Duty Free which offers boutique items, fashions, jewelries, cosmetics, watches and others. The Hotel and Leisure segment is engaged in the sale of rooms, food and beverages, as well as the leisure business such as the sports business, business travel management and others. The firm operates its business in domestic and overseas markets such as America, China and Singapore.
