DST has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
DST has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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 (2024-04-25), DST Systems's Intrinsic Value: Projected FCF is $0.00. The stock price of DST Systems is $83.99. Therefore, DST Systems's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.
The historical rank and industry rank for DST Systems's Intrinsic Value: Projected FCF or its related term are showing as below:
The historical data trend for DST Systems'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.
DST Systems Annual Data | |||||||||||||||||||||
Trend | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | |||||||||||
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 51.98 | 45.78 | 42.53 | 43.87 | 42.08 |
DST Systems Quarterly Data | ||||||||||||||||||||
Mar13 | Jun13 | Sep13 | Dec13 | Mar14 | Jun14 | Sep14 | Dec14 | Mar15 | Jun15 | Sep15 | Dec15 | Mar16 | Jun16 | Sep16 | Dec16 | Mar17 | Jun17 | Sep17 | Dec17 | |
Intrinsic Value: Projected FCF | Get a 7-Day Free Trial | 43.87 | 43.12 | 42.29 | 43.03 | 42.08 |
For the Software - Infrastructure subindustry, DST Systems'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.
For the Software industry and Technology sector, DST Systems's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where DST Systems's Price-to-Projected-FCF falls into.
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 DST Systems's Free Cash Flow(6 year avg) = $176.34.
DST Systems'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 (Dec17) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (9.5203515959648 | * | 176.336 | + | 1241.2 | * | 0.8) | / | 60.300 | |
= | 44.31 |
* 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.
DST Systems (NYSE:DST) 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.
DST Systems's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 83.99 | / | 44.307474610714 | |
= | 1.90 |
* 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.
Thank you for viewing the detailed overview of DST Systems's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Samuel G Liss | director | VERISK ANALYTICS, INC., 545 WASHINGTON BOULEVARD, JERSEY CITY NJ 07310 |
Gary D Forsee | director | C/O INGERSOLL-RAND COMPANY, 155 CHESTNUT RIDGE ROAD, MONTVALE NJ 07645 |
Joseph C Antonellis | director | STATE STREET CORPORATION, ONE LINCOLN STREET, BOSTON MA 02111 |
Charles E Haldeman | director | C/O JBG/OPERATING PARTNERS, L.P., 4445 WILLARD AVENUE, SUITE 400, CHEVY CHASE MD 20815 |
Edmund J Burke | officer: President of Subsidiary | 1290 BROADWAY, SUITE 1100, DENVER CO 80203 |
Lynn Dorsey Bleil | director | 333 WEST 11TH STREET, KANSAS CITY MO 64105 |
Stephen C Hooley | director, officer: Chairman, CEO & President | 2355 WAUKEGAN ROAD, BANNOCKBURN IL 60015 |
A Edward Allinson | director | STATE STREET BOSTON CORP 225 FRANKLIN STREET BOSTON MA 02110 |
John W Clark | director | 949 SOUTH COAST DRIVE, SUITE 650, COSTA MESA CA 92626 |
George L Argyros | director | ARNEL & AFFILIATES, 949 SOUTH COAST DR SUITE 600, COSTA MESA CA 92626 |
Lawrence M Higby | director | C/O APRIA HEALTHCARE GROUP INC, 26220 ENTERPRISE COURT, LAKE FOREST CA 92630 |
Thomas A Mcdonnell | director, officer: CEO & Director | C/O KANSAS CITY SOUTHERN, 427 W 12TH STREET, KANSAS CITY MO 64105 |
M Jeannine Strandjord | other: Retired Director as of 5/9/12 | |
William C Nelson | director | 6521 WE NONGA TERRACE, MISSION HILLS KY 66208 |
Thomas A Mccullough | director | C/O DST SYSTEMS, 333 WEST 11TH ST 5TH FL, KANSAS CITY MO 64105 |
From GuruFocus
By GuruFocus GuruFocus • 03-19-2012
By Omar Venerio Omar Venerio • 01-11-2018
By PRNewswire PRNewswire • 04-19-2018
By GuruFocus Research GuruFocus Editor • 08-13-2010
By GuruFocus Research GuruFocus Editor • 11-08-2010
By Holly LaFon Holly LaFon • 12-10-2015
By Quantified Alpha Quantified Alpha • 03-26-2015
By gurufocus • 08-12-2009
By Dividend Dividend • 02-13-2013
By PRNewswire PRNewswire • 03-23-2018
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.