GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Thessaloniki Port Authority SA (ATH:OLTH) » Definitions » Intrinsic Value: Projected FCF

Thessaloniki Port Authority (ATH:OLTH) Intrinsic Value: Projected FCF : €30.49 (As of May. 16, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Thessaloniki Port Authority Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-16), Thessaloniki Port Authority's Intrinsic Value: Projected FCF is €30.49. The stock price of Thessaloniki Port Authority is €21.30. Therefore, Thessaloniki Port Authority's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Thessaloniki Port Authority's Intrinsic Value: Projected FCF or its related term are showing as below:

ATH:OLTH' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.7   Med: 1.03   Max: 1.16
Current: 0.7

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Thessaloniki Port Authority was 1.16. The lowest was 0.70. And the median was 1.03.

ATH:OLTH's Price-to-Projected-FCF is ranked better than
59.08% of 699 companies
in the Transportation industry
Industry Median: 0.84 vs ATH:OLTH: 0.70

Thessaloniki Port Authority Intrinsic Value: Projected FCF Historical Data

The historical data trend for Thessaloniki Port Authority's Intrinsic Value: Projected FCF 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.

Thessaloniki Port Authority Intrinsic Value: Projected FCF Chart

Thessaloniki Port Authority Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 26.14 26.09 27.57 29.12 30.49

Thessaloniki Port Authority Semi-Annual Data
Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - 29.12 - 30.49 -

Competitive Comparison of Thessaloniki Port Authority's Intrinsic Value: Projected FCF

For the Marine Shipping subindustry, Thessaloniki Port Authority's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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.


Thessaloniki Port Authority's Price-to-Projected-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Thessaloniki Port Authority's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Thessaloniki Port Authority's Price-to-Projected-FCF falls into.



Thessaloniki Port Authority Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Thessaloniki Port Authority's Free Cash Flow(6 year avg) = €13.12.

Thessaloniki Port Authority's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec22)*0.8)/Shares Outstanding (Diluted Average)
=(12.608723088515*13.117428571429+177.386*0.8)/10.080
=30.49

* 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.


Thessaloniki Port Authority  (ATH:OLTH) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Thessaloniki Port Authority's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21.30/30.486391318504
=0.70

* 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.


Thessaloniki Port Authority Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Thessaloniki Port Authority's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Thessaloniki Port Authority (ATH:OLTH) Business Description

Traded in Other Exchanges
Address
?'provlita Limenos Thessalonikis, P.O. B?x 10467, Thessaloniki, GRC, 54110
Thessaloniki Port Authority SA is a shipping company based in Greece. It manages the port of Thessaloniki and provides ship berthing, anchoring, mooring, loading, unloading and cargo handling and passenger services along with add-on services like water, electricity, telephone connections, The company's operational areas are categorized into four, which are vessels, containers, event halls and parking services. Most of its revenues are obtained from its container and vessel operations catering to industries, shipping agents, container transportation companies, and freight transport companies. The Event halls are another aspect of its service area, wherein the company provides premises to host multipurpose activities.

Thessaloniki Port Authority (ATH:OLTH) Headlines

No Headlines