GURUFOCUS.COM » STOCK LIST » Financial Services » Diversified Financial Services » Mapath Capital Corp (OTCPK:IVFZF) » Definitions » Intrinsic Value: Projected FCF

Mapath Capital (Mapath Capital) Intrinsic Value: Projected FCF : $-0.04 (As of May. 26, 2024)


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

What is Mapath Capital 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 (2024-05-26), Mapath Capital's Intrinsic Value: Projected FCF is $-0.04. The stock price of Mapath Capital is $0.0001. Therefore, Mapath Capital's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

IVFZF's Price-to-Projected-FCF is not ranked *
in the Diversified Financial Services industry.
Industry Median: 0.945
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Mapath Capital Intrinsic Value: Projected FCF Historical Data

The historical data trend for Mapath Capital'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.

Mapath Capital Intrinsic Value: Projected FCF Chart

Mapath Capital 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 -0.02 -0.02 -0.02 -0.04 -0.04

Mapath Capital Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -0.04 -0.04 -0.04 -0.04 -0.04

Competitive Comparison of Mapath Capital's Intrinsic Value: Projected FCF

For the Shell Companies subindustry, Mapath Capital'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.


Mapath Capital's Price-to-Projected-FCF Distribution in the Diversified Financial Services Industry

For the Diversified Financial Services industry and Financial Services sector, Mapath Capital's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Mapath Capital's Price-to-Projected-FCF falls into.



Mapath Capital 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 Mapath Capital's Free Cash Flow(6 year avg) = $-0.07.

Mapath Capital'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 (Dec23)/0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-0.06928+-0.412/0.8)/26.125
=-0.04

* 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.


Mapath Capital  (OTCPK:IVFZF) 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.

Mapath Capital's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0001/-0.044959615638983
=

* 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.


Mapath Capital Intrinsic Value: Projected FCF Related Terms

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


Mapath Capital (Mapath Capital) Business Description

Traded in Other Exchanges
Address
999 Canada Place, Suite 654, Vancouver, BC, CAN, V6C 3E1
Mapath Capital Corp is currently seeking business opportunities.
Executives
Lee Joseph H.n. officer: Chief Financial Officer #500-750 WEST PENDER STREET, VANCOUVER A1 V6C2T7
Patrick J Spain director
Peak6 Investments, L.p. 10 percent owner 141 W. JACKSON BLVD., SUITE 500, CHICAGO IL 60604
Aleph6 Llc 10 percent owner 141 W. JACKSON BLVD., SUITE 500, CHICAGO IL 60604
Peak6 Capital Management Llc 10 percent owner 141 W. JACKSON BLVD., SUITE 500, CHICAGO IL 60604
Susan Lovell officer: CFO 500 - 750 WEST PENDER STREET, VANCOUVER A1 V6C 2T7
Jennifer Just 10 percent owner 141 JACKSON BLVD., CHICAGO IL 60604
Matthew Hulsizer 10 percent owner 141 JACKSON BLVD, CHICAGO IL 60604
Thomas Baker director 350 - NORTH POST ROAD, PRINCETON JUNCTION NJ 08850
Stephen Zacharias director 2220 CASTLEBRIDGE ROAD, MIDLOTHIAN VA 23113
Karl Heinrich Buhr officer: Chief Operating Officer 500 - 750 WEST PENDER STREET, VANCOUVER A1 V6C2T7
Audrey Brownmiller other: VP Of Operations C/O 500 - 750 WEST PENDER STREET, VANCOUVER A1 V6C2T7
Dana Stetson other: VP Sales 565 ALDA ROAD, MAMARONECK NY 10543
Janet Scardino director C/O THE KNOT, INC., 462 BROADWAY, 6TH FLOOR, NEW YORK NY 10013
David Caddey director

Mapath Capital (Mapath Capital) Headlines

No Headlines