Waterloo Brewing Ltd
TSX:WBR
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 (37.1), the stock would be worth CA$4.01 (0% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 37.1 | CA$4.01 |
0%
|
| 3-Year Average | 37.1 | CA$4.01 |
0%
|
| 5-Year Average | 37.1 | CA$4.01 |
0%
|
| Industry Average | 10.6 | CA$1.15 |
-71%
|
| Country Average | 20.4 | CA$2.21 |
-45%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
Waterloo Brewing Ltd
TSX:WBR
|
144m CAD | 37.1 | 74.5 | |
| BE |
|
Anheuser Busch Inbev SA
XETRA:1NBA
|
122.2B EUR | 18.3 | 21.3 | |
| BE |
|
Anheuser-Busch Inbev SA
MIL:ABI
|
114B EUR | 23 | 28 | |
| BR |
|
Ambev SA
BOVESPA:ABEV3
|
227.1B BRL | 10.5 | 14.7 | |
| NL |
|
Heineken NV
AEX:HEIA
|
36.9B EUR | 19.1 | 19.8 | |
| NL |
|
Heineken Holding NV
AEX:HEIO
|
16.6B EUR | 11.1 | 17.6 | |
| DK |
|
Carlsberg A/S
CSE:CARL B
|
106.5B DKK | 23.3 | 18 | |
| JP |
|
Asahi Group Holdings Ltd
TSE:2502
|
2.3T JPY | 16.6 | 15.1 | |
| HK |
|
Budweiser Brewing Company APAC Ltd
HKEX:1876
|
99.9B HKD | 19.9 | 26 | |
| JP |
|
Kirin Holdings Co Ltd
TSE:2503
|
2T JPY | 25.2 | 13.7 | |
| CN |
|
Tsingtao Brewery Co Ltd
SSE:600600
|
84.4B CNY | 28 | 18.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.1 |
| Median | 20.4 |
| 70th Percentile | 33.5 |
| Max | 22 577.3 |
Other Multiples
Waterloo Brewing Ltd
Glance View
Waterloo Brewing Ltd. engages in the production, sale, marketing and distribution of bottled, canned and draft premium beer under the Waterloo brand name and value beer under the Laker and Red Cap brand names. The company is headquartered in Kitchener, Ontario and currently employs 250 full-time employees. The Company’s primary business relates to the production, distribution and sale of beer, cider, spirit-based and malt-based beverages. The firm manufactures products under its own trademarks, as well as under license. The firm also produces products for other customers under co-manufacturing arrangements. The firm operates an Ontario-based facility and serves primarily the Ontario market. Its products are distributed to consumers primarily through The Beer Store in Ontario and Provincial Liquor Boards across Canada. The company also produces, sells, markets and distributes Seagram coolers and ciders across Canada. The firm produces, sells, markets and distributes products under the LandShark and Margaritaville trademarks in Canada. The firm also has co-packaging agreements with other manufacturers, including Hiram Walker and Carlsberg.
