Switch to:
Delhaize Group SA (NYSE:DEG)
Intrinsic Value: Projected FCF
$25.67 (As of Today)

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, Delhaize Group SA's projected FCF intrinsic value is $25.67. The stock price of Delhaize Group SA is $25.23. Therefore, Delhaize Group SA's Price to Intrinsic Value: Projected FCF Ratio of today is 1.0.

DEG' s Price to Intrinsic Value: Projected FCF Range Over the Past 10 Years
Min: 0.36   Max: 1.23
Current: 0.98

0.36
1.23

During the past 13 years, the highest Price to Intrinsic Value: Projected FCF Ratio of Delhaize Group SA was 1.23. The lowest was 0.36. And the median was 0.75.

DEG's Price to Intrinsic Value: Projected FCF is ranked higher than
67% of the 218 Companies
in the Global Grocery Stores industry.

( Industry Median: 1.47 vs. DEG: 0.98 )

Definition

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 equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding


Here Delhaize Group SA's FCF(6 year avg) is calculate as

Delhaize Group SA Quarterly Data

201312201403201406201409201412201503201506201509201512201603
total_freecashflow 2805873159397-119348-63388-293
201106201109201112201203201206201209201212201303201306201309
total_freecashflow 84342823326755832174150
201006201009201012201103
total_freecashflow 219241124356

Add all the Free Cash Flow together and divide 6 will get Delhaize Group SA's FCF(6 year avg) = $630.08.

Delhaize Group SA's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Mar16)*0.8)/Shares Outstanding
=(9.52035159596*630.076353696+6819.59910913*0.8)/417.962
=27.40

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

The growth multiple is capped between 8.35 and 17.74.

Total 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 medium after taking the above ideas into consideration. Learn more here.

Delhaize Group SA's Price to Intrinsic Value: Projected FCF Ratio for today is calculated as

Price to Intrinsic Value: Projected FCF=Share Price/Intrinsic Value: Projected FCF
=25.23/27.4049499878
=0.92

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Intrinsic Value: DCF (Earnings Based), Intrinsic Value: DCF (FCF Based), Free Cash Flow


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Delhaize Group SA Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
Projected FCF 18.2220.9821.2423.7924.9025.4628.4630.9929.3426.90

Delhaize Group SA Quarterly Data

Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16
Projected FCF 30.9930.5130.4028.9929.3425.4227.0726.6026.9025.83
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK