Falcon's Beyond Global, Inc. (NASDAQ: FBYD)

Sector: Industrials Industry: Conglomerates CIK: 0001937987
Market Cap 146.02 Mn
P/B 15.96
P/E 142.88
P/S 15.10
ROIC (Qtr) -40.21
Div Yield % 0.00
Rev 1y % (Qtr) 95.94
Total Debt (Qtr) 18.52 Mn
Debt/Equity (Qtr) 2.02
Add ratio to table...

About

Falcon's Beyond Global, Inc. (FBYD) is a trailblazer in the realm of innovative and immersive storytelling, straddling three potential high-growth business opportunities: content, technology, and experiences. The company is segmented into three divisions, each with its unique business operations and competitive landscape. Falcon's Creative Group (FCG), the company's oldest division, boasts a 24-year history of delivering master plans, designing attractions and experiential entertainment, and producing content, interactives, and software. FCG's...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 65.67M provides 3.55x coverage of total debt 18.52M, indicating robust asset backing and low credit risk.
  • Tangible assets of 65.67M provide exceptional 288.04x coverage of deferred revenue 228000, showing strong service capability backing.
  • Operating cash flow of (24.07M) fully covers other non-current liabilities (228000) by 105.59x, showing strong long-term stability.
  • Strong free cash flow of (24.21M) provides 6.66x coverage of acquisition spending (3.63M), indicating disciplined M&A strategy.
  • Long-term investments of 48.73M provide solid 6.08x coverage of long-term debt 8.01M, indicating strategic financial planning.

Bear case

  • Operating cash flow of (24.07M) barely covers its investment activities of 23.19M, with a coverage ratio of -1.04, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 4.26M provide limited coverage of acquisition spending of (3.63M), which is -1.17x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of (24.07M) provides insufficient coverage of deferred revenue obligations of 228000, which is -105.59x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (24.07M) shows concerning coverage of stock compensation expenses of 1.64M, with a -14.71 ratio indicating potential earnings quality issues.
  • Free cash flow of (24.21M) provides weak coverage of capital expenditures of 133000, with a -182.01 ratio suggesting additional external financing needs for growth initiatives.

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Conglomerates
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 HON Honeywell International Inc 155.07 Bn 32.79 4.14 34.58 Bn
2 MMM 3M Co 100.16 Bn 20.62 3.16 12.60 Bn
3 VMI Valmont Industries Inc 11.52 Bn 79.14 5.93 0.86 Bn
4 SEB Seaboard Corp /De/ 4.74 Bn 9.55 0.49 1.82 Bn
5 MDU Mdu Resources Group Inc 3.80 Bn 15.84 0.97 2.35 Bn
6 OTTR Otter Tail Corp 3.60 Bn 20.35 3.01 1.04 Bn
7 BBU Brookfield Business Partners L.P. 2.64 Bn -19.71 0.10 43.31 Bn
8 TTI Tetra Technologies Inc 1.44 Bn 11.77 2.33 0.21 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.56 1.07
EV to Cash from Ops. EV/CFO -7.11 26.27
EV to Debt EV to Debt 9.24 3.17
EV to EBIT EV/EBIT 42.21 28.37
EV to EBITDA EV/EBITDA -10.88 2.98
EV to Free Cash Flow [EV/FCF] EV/FCF -7.07 24.12
EV to Market Cap EV to Market Cap 1.17 2.07
EV to Revenue EV/Rev 17.69 3.10
Price to Book Value [P/B] P/B 15.96 0.16
Price to Earnings [P/E] P/E 142.88 -51.36
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 2.51
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 16.94
Dividend per Basic Share Div per Share (Qtr) 0.00 1.03
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -1.97
Interest Coverage Int. cover (Qtr) 1.34 4.08
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -3,225.00 -245.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 414.13 116.15
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -1.11
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 150.06 233.90
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 50.16 6.29
EBIT Growth (1y) % EBIT 1y % (Qtr) 148.49 58.90
EBT Growth (1y) % EBT 1y % (Qtr) 111.01 -70.32
EPS Growth (1y) % EPS 1y % (Qtr) 78.73 179.10
FCF Growth (1y) % FCF 1y % (Qtr) -53.57 22.76
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.63 19.56
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.14 0.64
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.01
Cash Ratio Cash Ratio (Qtr) 0.11 0.34
Current Ratio Curr Ratio (Qtr) 0.31 1.70
Debt to Equity Ratio Debt/Equity (Qtr) 2.02 -5.62
Interest Cover Ratio Int Coverage (Qtr) 1.34 4.08
Times Interest Earned Times Interest Earned (Qtr) 1.34 4.08
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 44.10 -14.03
EBIT Margin % EBIT Margin % (Qtr) 41.92 -16.67
EBT Margin % EBT Margin % (Qtr) 10.58 -20.17
Gross Margin % Gross Margin % (Qtr) 79.90 21.90
Net Profit Margin % Net Margin % (Qtr) 10.60 -21.67