GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Malindo Feedmill Tbk (GREY:PINDF) » Definitions » Intrinsic Value: Projected FCF

PT Malindo Feedmill Tbk (PT Malindo Feedmill Tbk) Intrinsic Value: Projected FCF : $0.06 (As of May. 26, 2024)


View and export this data going back to 2014. Start your Free Trial

What is PT Malindo Feedmill Tbk 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), PT Malindo Feedmill Tbk's Intrinsic Value: Projected FCF is $0.06. The stock price of PT Malindo Feedmill Tbk is $0.10. Therefore, PT Malindo Feedmill Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 1.7.

The historical rank and industry rank for PT Malindo Feedmill Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

PINDF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.22   Med: 1.93   Max: 8.12
Current: 1.67

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Malindo Feedmill Tbk was 8.12. The lowest was 1.22. And the median was 1.93.

PINDF's Price-to-Projected-FCF is ranked worse than
62.75% of 1243 companies
in the Consumer Packaged Goods industry
Industry Median: 1.15 vs PINDF: 1.67

PT Malindo Feedmill Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Malindo Feedmill Tbk'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.

PT Malindo Feedmill Tbk Intrinsic Value: Projected FCF Chart

PT Malindo Feedmill Tbk 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 -0.05 - -0.01 -0.01 -

PT Malindo Feedmill Tbk 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 -0.03 -0.04 - - -

Competitive Comparison of PT Malindo Feedmill Tbk's Intrinsic Value: Projected FCF

For the Packaged Foods subindustry, PT Malindo Feedmill Tbk'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.


PT Malindo Feedmill Tbk's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Malindo Feedmill Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Malindo Feedmill Tbk's Price-to-Projected-FCF falls into.



PT Malindo Feedmill Tbk 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 PT Malindo Feedmill Tbk's Free Cash Flow(6 year avg) = $-4.88.

PT Malindo Feedmill Tbk'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)
=(12.100819886097*-4.87904+144.677*0.8)/2238.75
=0.03

* 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.


PT Malindo Feedmill Tbk  (GREY:PINDF) 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.

PT Malindo Feedmill Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.10/0.02532717621125
=3.95

* 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.


PT Malindo Feedmill Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Malindo Feedmill Tbk (PT Malindo Feedmill Tbk) Business Description

Traded in Other Exchanges
Address
Jalan RS. Fatmawati No. 15, Komplek Golden Plaza Blok G No.17-22, Jakarta Selatan, Jakarta, IDN, 12420
PT Malindo Feedmill Tbk is an Indonesia-based company engaged in the poultry feeds industry and day-old chicken farm. The company's chief business segments are the Feedmill segment, the Breeder segment, the Broiler segment, and the Food Processing segment. It generates the majority of the revenue from the Feedmill segment in which the company produces animal feed such as breeder feed, chicken broiler feed, chicken layer feed, swine feed, and other animal feed products. The company produces and markets Parent Stock and Day Old Chick in the Chicken breeding segment.

PT Malindo Feedmill Tbk (PT Malindo Feedmill Tbk) Headlines

No Headlines