GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » OpenLocker Holdings Inc (OTCPK:OLKR) » Definitions » Intrinsic Value: DCF (Earnings Based)

OpenLocker Holdings (OpenLocker Holdings) Intrinsic Value: DCF (Earnings Based) : $-0.61 (As of May. 26, 2024)


View and export this data going back to 2022. Start your Free Trial

What is OpenLocker Holdings Intrinsic Value: DCF (Earnings Based)?

As of today (2024-05-26), OpenLocker Holdings's intrinsic value calculated from the Discounted Earnings model is $-0.61.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

OpenLocker Holdings's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for OpenLocker Holdings is N/A.

The historical rank and industry rank for OpenLocker Holdings's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

OLKR's Price-to-DCF (Earnings Based) is not ranked *
in the Capital Markets industry.
Industry Median: 1.12
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

OpenLocker Holdings Intrinsic Value: DCF (Earnings Based) Historical Data

The historical data trend for OpenLocker Holdings's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

OpenLocker Holdings Intrinsic Value: DCF (Earnings Based) Chart

OpenLocker Holdings Annual Data
Trend Dec19 Dec20 Jul22 Jul23
Intrinsic Value: DCF (Earnings Based)
- - - -

OpenLocker Holdings Quarterly Data
Dec19 Dec20 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of OpenLocker Holdings's Intrinsic Value: DCF (Earnings Based)

For the Capital Markets subindustry, OpenLocker Holdings's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


OpenLocker Holdings's Price-to-DCF (Earnings Based) Distribution in the Capital Markets Industry

For the Capital Markets industry and Financial Services sector, OpenLocker Holdings's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where OpenLocker Holdings's Price-to-DCF (Earnings Based) falls into.



OpenLocker Holdings Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.47%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 5%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> OpenLocker Holdings's average EPS without NRI Growth Rate in the past 3 years was 0.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $-0.053.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

OpenLocker Holdings's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.05)/(1+0.11) = 0.94594594594595
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=-0.053*11.5406
=-0.61

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(-0.61-0.225)/-0.61
=N/A

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


OpenLocker Holdings  (OTCPK:OLKR) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


OpenLocker Holdings Intrinsic Value: DCF (Earnings Based) Related Terms

Thank you for viewing the detailed overview of OpenLocker Holdings's Intrinsic Value: DCF (Earnings Based) provided by GuruFocus.com. Please click on the following links to see related term pages.


OpenLocker Holdings (OpenLocker Holdings) Business Description

Traded in Other Exchanges
N/A
Address
1700 Palm Beach Lakes Boulevard, Suite 820, West Palm Beach, FL, USA, 33401
OpenLocker Holdings Inc connects the digital and the physical worlds by offering real-world utility and a physical token of ownership to fans who purchase a digital collectible on its Web3 platform. It offers a FanTech platform for athletes and brands to redefine and unlock value for their fans and audience. It builds and engaged communities and opens doors to Name, Image, and Likeness (NIL) revenue opportunities for student-athletes that previously did not exist. Its portfolio consists of Bone Yard Huskyz Ckub, Gataverse, Open Stable, and Others.
Executives
Abby Eileen Klatsky 10 percent owner 12 WINSOR PLACE, GLEN RIDGE NJ 07028
Brendan John O'brien 10 percent owner 575 JERICHO TURNPIKE, SUITE 307, JERICHO NY 11753
Brian Lance Klatsky director, officer: President, OpenLocker Inc. 320 BROAD STREET, RED BANK NJ 07701
Lauren Blair Klatsky officer: COO of OpenLocker Inc. 320 BROAD STREET, RED BANK NJ 07701
Laura E Anthony director, 10 percent owner, officer: President LAURA ANTHONY, 120 S. OLIVE AVE, WEST PALM BEACH FL 33401
Howard Gostfrand director, 10 percent owner, officer: Chief Executive Officer 625 N. FLAGLER DRIVE, SUITE 600, WEST PALM BEACH FL 33401
Meir Wexler director, officer: Chief Investment Officer 2123 DUNWOODY GLN, DUNWOODY GA 30338
Aleksandr Rubin director, officer: CEO, PFO, PAO 400 SUNNY ISLES BLVD, APT 1019, NORTH MIAMI FL 33160
Balance Labs, Inc. 10 percent owner 407 LINCOLN ROAD, SUITE 701, MIAMI BEACH FL 33139
Jason Lyons 10 percent owner 612 HOWARD STREET, SAN FRANCISCO CA 94549
Mikael Lundgren officer: President 9440 SANTA MONICA BLVD., SUITE 301, BEVERLY HILLS CA 90210
Mid Atlantic Capital Associates Inc. officer: President 9440 SANTA MONICA BLVD., SUITE 301, BEVERLY HILLS CA 90210
Wayne A Root director, 10 percent owner 5092 SOUTH JONES BOULEVARD, LAS VEGAS NV 89118
Douglas R Miller director, officer: President and COO 5092 SOUTH JONES BOULEVARD, LAS VEGAS NV 89118
Roger Lee Harrison director 8455 BEVERLY BLVD, STE 407, WEST HOLLYWOOD CA 90048

OpenLocker Holdings (OpenLocker Holdings) Headlines

From GuruFocus