GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Scandium International Mining Corp (OTCPK:SCYYF) » Definitions » Intrinsic Value: Projected FCF

Scandium International Mining (Scandium International Mining) Intrinsic Value: Projected FCF : $-0.02 (As of Jun. 06, 2024)


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

What is Scandium International Mining 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 (2024-06-06), Scandium International Mining's Intrinsic Value: Projected FCF is $-0.02. The stock price of Scandium International Mining is $0.0104. Therefore, Scandium International Mining's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

SCYYF's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 1.33
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Scandium International Mining Intrinsic Value: Projected FCF Historical Data

The historical data trend for Scandium International Mining'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.

Scandium International Mining Intrinsic Value: Projected FCF Chart

Scandium International Mining 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 -0.06 -0.05 -0.04 -0.02 -0.02

Scandium International Mining 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 -0.41 -0.03 -0.02 -0.02 -0.02

Competitive Comparison of Scandium International Mining's Intrinsic Value: Projected FCF

For the Other Industrial Metals & Mining subindustry, Scandium International Mining'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.


Scandium International Mining's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Scandium International Mining's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Scandium International Mining's Price-to-Projected-FCF falls into.



Scandium International Mining 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 Scandium International Mining's Free Cash Flow(6 year avg) = $-0.84.

Scandium International Mining'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)
=(9.5203515959648*-0.84368+1.277*0.8)/355.861
=-0.02

* 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.


Scandium International Mining  (OTCPK:SCYYF) 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.

Scandium International Mining's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.0104/-0.01970019258779
=

* 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.


Scandium International Mining Intrinsic Value: Projected FCF Related Terms

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


Scandium International Mining (Scandium International Mining) Business Description

Traded in Other Exchanges
Address
1390 Ione Pass Trail, Reno, NV, USA, 89523
Scandium International Mining Corp is a mineral exploration and development company. The company is focused on the development of scandium, rare earth minerals, and other specialty metals, including nickel, cobalt, boron, manganese, tantalum, titanium, and zirconium. Its principal project is the Nyngan Scandium Project located in New South Wales, Australia. The company also operates the Honeybugle Scandium Project.
Executives
Peter Banghart Evensen director C/O SCANDIUM INTERNATIONAL MINING CORP., 1430 GREG STREET, SUITE 501, SPARKS NV 89431
Rolf Christian Evensen director C/O SCANDIUM INTERNATIONAL MINING CORP., 1430 GREG STREET, SUITE 501, SPARKS NV 89431
Scandium Investments Llc 10 percent owner C/O SHENASSA & COMPANY, 11620 WILSHIRE BLVD., SUITE 460, LOS ANGELES CA 90025
Nigel J. Ricketts officer: Vice President 453 GEORGE HOLT DRIVE, MT CROSBY, QLD C3 4306
Andrew Carlyle Greig director 1 MACQUARIE ST, TENERIFFE, QLD C3 4005
James Richard Rothwell director 472 S STATE STREET, SUITE 201, BELLINGHAM WA 98225
Kudu Partners Lp 10 percent owner 2310 N. MOLTER ROAD, #309, LIBERTY LAKE WA 99019
Adam Knight officer: Vice President 552 12TH STREET, ELKO NV 89801
John Grubb director 8325 OLD AZTEC HIGHWAY, FLORA VISTA NM 87415
Warren K. Davis director 10553 SNOW SHOE CIRCLE, TRUCKEE CA 96161
Edward H Dickinson officer: Chief Financial Officer 1430 GREG ST. STE. 501, SPARKS NV 89431
Daniel E Wolfus director 10350 WILSHIRE BLVD, #1604, LOS ANGELES CA 90024
Michael C. O'brien officer: CFO 888 DUNSMUIR STREET, 11TH FLOOR, VANCOUVER A1 V6C 3K4
Barry T. Davies director #502 - 1430 GREY STREET, SPARKS NV 89431
George F. Putnam director, officer: CEO & President #502 - 1430 GREG STREET, SPARKS NV 89431