Stock Analysis on Net

Constellation Brands Inc. (NYSE:STZ)

$22.49

This company has been moved to the archive! The financial data has not been updated since January 5, 2023.

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Constellation Brands Inc., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Feb 28, 2022 Feb 28, 2021 Feb 29, 2020 Feb 28, 2019 Feb 28, 2018 Feb 28, 2017
Net income (loss) attributable to CBI
Net income attributable to noncontrolling interests
Net noncash charges
Change in operating assets and liabilities, net of effects from purchase and sale of business
Net cash provided by operating activities
Purchase of property, plant, and equipment
Proceeds from issuance of long-term debt
Principal payments of long-term debt
Net proceeds from (repayments of) short-term borrowings
Payments of debt issuance, debt extinguishment, and other financing costs
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2022-02-28), 10-K (reporting date: 2021-02-28), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-02-28), 10-K (reporting date: 2018-02-28), 10-K (reporting date: 2017-02-28).

The analysis of the financial cash flow data over the six-year period reveals notable trends and shifts in liquidity and capital allocation.

Net Cash Provided by Operating Activities
This metric shows a consistent upward trend from 2017 through 2021, increasing from approximately $1.70 billion to $2.81 billion. This indicates improving operational efficiency and higher cash generation from core business activities over these years. However, in 2022, a slight decline is observed, with net cash provided by operations dropping to about $2.71 billion, suggesting a minor contraction or possible one-time factors affecting operating cash flow.
Free Cash Flow to Equity (FCFE)
The FCFE exhibits significant volatility across the period. Initially, there is a decrease from $1.97 billion in 2017 to $1.69 billion in 2018, followed by a sharp increase in 2019 to nearly $5.0 billion. This spike could imply substantial proceeds from asset sales, changes in working capital, or capital expenditure adjustments. Subsequently, FCFE plunges drastically in 2020 and 2021 to $360 million and $154 million respectively, indicating constrained cash available to equity shareholders. The value recovers strongly in 2022, rising again to approximately $1.60 billion, reflecting renewed cash generation or improved capital management.

In summary, while operating cash flows demonstrate steady growth with a minor recent decrease, FCFE is characterized by pronounced fluctuations that suggest episodic impacts from financing or investing activities. The disparity between the stable operating cash flow and volatile FCFE points to strategic financial decisions affecting capital structure and shareholder returns during the period observed.


Price to FCFE Ratio, Current

Constellation Brands Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.
Philip Morris International Inc.
P/FCFE, Sector
Food, Beverage & Tobacco
P/FCFE, Industry
Consumer Staples

Based on: 10-K (reporting date: 2022-02-28).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Constellation Brands Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Feb 28, 2022 Feb 28, 2021 Feb 29, 2020 Feb 28, 2019 Feb 28, 2018 Feb 28, 2017
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Coca-Cola Co.
Mondelēz International Inc.
PepsiCo Inc.
Philip Morris International Inc.
P/FCFE, Sector
Food, Beverage & Tobacco
P/FCFE, Industry
Consumer Staples

Based on: 10-K (reporting date: 2022-02-28), 10-K (reporting date: 2021-02-28), 10-K (reporting date: 2020-02-29), 10-K (reporting date: 2019-02-28), 10-K (reporting date: 2018-02-28), 10-K (reporting date: 2017-02-28).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Constellation Brands Inc. Annual Report.

5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.

The analysis of the financial data reveals notable fluctuations in the company's market valuation metrics and free cash flow generation over the observed periods.

Share Price Trends
The share price exhibited considerable volatility, starting at $171.06 in 2017 and rising to a peak of $254.21 in 2022. There was a significant increase in 2018 to $228.26, followed by a slight decline in 2019 and a more pronounced drop to $153.02 in 2020. Subsequently, the share price recovered sharply in 2021 and 2022, reaching the highest value within the period under review.
Free Cash Flow to Equity (FCFE) per Share
FCFE per share demonstrated a highly variable pattern. It began at $10.09 in 2017, slightly decreasing to $8.85 in 2018, then surged substantially to $25.95 in 2019. However, this increase was not sustained, as FCFE sharply declined to $1.87 in 2020 and further decreased to $0.79 in 2021. In 2022, FCFE per share increased again to $8.49 but remained below earlier peak levels.
Price to FCFE (P/FCFE) Ratio
The P/FCFE ratio varied widely, reflecting the combined effects of share price and FCFE fluctuations. The ratio was relatively moderate in 2017 at 16.95 and peaked at 300.06 in 2021, indicating a very high market valuation relative to free cash flow that year. The ratio notably dropped to 8 in 2019, suggesting an undervaluation or a substantial increase in FCFE during that year. The 2020 ratio spiked to 82.01 amidst declining FCFE and share price, before settling to a still elevated 29.95 in 2022.

Overall, the data indicates that the company's share price and free cash flow per share have not moved in consistent tandem, resulting in significant volatility in valuation multiples. The pronounced fluctuations in FCFE per share suggest variability in the company's cash generation capability, while the P/FCFE ratio extremes reflect changing market perceptions of growth prospects and risk over the period.