GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » CompuGroup Medical SE & Co KgaA (HAM:COP) » Definitions » Intrinsic Value: Projected FCF

CompuGroup Medical SE KgaA (HAM:COP) Intrinsic Value: Projected FCF : €31.81 (As of May. 16, 2024)


View and export this data going back to 2008. Start your Free Trial

What is CompuGroup Medical SE KgaA 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), CompuGroup Medical SE KgaA's Intrinsic Value: Projected FCF is €31.81. The stock price of CompuGroup Medical SE KgaA is €28.22. Therefore, CompuGroup Medical SE KgaA's Price-to-Intrinsic-Value-Projected-FCF of today is 0.9.

The historical rank and industry rank for CompuGroup Medical SE KgaA's Intrinsic Value: Projected FCF or its related term are showing as below:

HAM:COP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.89   Med: 3.04   Max: 5.53
Current: 0.89

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of CompuGroup Medical SE KgaA was 5.53. The lowest was 0.89. And the median was 3.04.

HAM:COP's Price-to-Projected-FCF is ranked better than
62.38% of 311 companies
in the Healthcare Providers & Services industry
Industry Median: 1.3 vs HAM:COP: 0.89

CompuGroup Medical SE KgaA Intrinsic Value: Projected FCF Historical Data

The historical data trend for CompuGroup Medical SE KgaA'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.

CompuGroup Medical SE KgaA Intrinsic Value: Projected FCF Chart

CompuGroup Medical SE KgaA Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 16.33 16.48 27.15 30.52 29.77

CompuGroup Medical SE KgaA Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 34.72 32.99 32.07 29.77 32.57

Competitive Comparison of CompuGroup Medical SE KgaA's Intrinsic Value: Projected FCF

For the Health Information Services subindustry, CompuGroup Medical SE KgaA'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.


CompuGroup Medical SE KgaA's Price-to-Projected-FCF Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, CompuGroup Medical SE KgaA's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where CompuGroup Medical SE KgaA's Price-to-Projected-FCF falls into.



CompuGroup Medical SE KgaA 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 CompuGroup Medical SE KgaA's Free Cash Flow(6 year avg) = €91.21.

CompuGroup Medical SE KgaA'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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(12.184026879804*91.2136+689.105*0.8)/52.230
=31.83

* 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.


CompuGroup Medical SE KgaA  (HAM:COP) 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.

CompuGroup Medical SE KgaA's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=28.22/31.832911242652
=0.89

* 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.


CompuGroup Medical SE KgaA Intrinsic Value: Projected FCF Related Terms

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


CompuGroup Medical SE KgaA (HAM:COP) Business Description

Traded in Other Exchanges
Address
Maria Trost 21, Koblenz, DEU, 56070
CompuGroup Medical SE & Co KgaA provides electronic health solutions to healthcare providers through four segments: Ambulatory information systems, Pharmacy information systems, Hospital information systems, and Consumer and Health Management Information Systems. The Ambulatory information systems segment contributes to the majority of revenue and provides practice management software and electronic medical record management. Pharmacy information systems provide clinical, administrative, and financial software for retail pharmacies. The Hospital information systems segment sells its solutions to in-patient centers. Consumer and Health Management Information Systems offers networking service connect providers and other market participants.

CompuGroup Medical SE KgaA (HAM:COP) Headlines

From GuruFocus

ConocoPhillips Annual Shareholders Meeting Transcript

By GuruFocus Research 01-22-2024

Q1 2022 Conocophillips Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q3 2019 ConocoPhillips Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q4 2021 Conocophillips Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q3 2022 Conocophillips Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q1 2020 ConocoPhillips Earnings Call Transcript

By GuruFocus Research 01-22-2024

Conocophillips Analyst & Investor Meeting Transcript

By GuruFocus Research 01-22-2024

ConocoPhillips Market Update Conference Call Transcript

By GuruFocus Research 01-22-2024

Q2 2020 ConocoPhillips Earnings Call Transcript

By GuruFocus Research 01-22-2024

Q1 2021 ConocoPhillips Earnings Call Transcript

By GuruFocus Research 01-22-2024