Switch to:
GuruFocus has detected 11 Warning Signs with Gladstone Commercial Corp \$GOOD.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.
Intrinsic Value: Projected FCF
\$-18.58 (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, Gladstone Commercial Corp's projected FCF intrinsic value is \$-18.58. The stock price of Gladstone Commercial Corp is \$22.68. Therefore, Gladstone Commercial Corp's Price to Intrinsic Value: Projected FCF Ratio of today is 0.0.

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 Gladstone Commercial Corp's FCF(6 year avg) is calculate as

 201409 201412 201503 201506 201509 201512 201603 201606 201609 201612 total_freecashflow -13.65 -32.16 -21.11 -23.74 -6.50 -1.66 7.10 -8.92 -13.06 -16.41 201203 201206 201209 201212 201303 201306 201309 201312 201403 201406 total_freecashflow -6.24 -27.9 -0.07 -30.19 -2.72 -27.23 -64.64 -21.89 0.77 -57.42 201103 201106 201109 201112 total_freecashflow 4.22 -10.44 4.29 -22.94

Add all the Free Cash Flow together and divide 6 will get Gladstone Commercial Corp's FCF(6 year avg) = \$-65.41.

Gladstone Commercial Corp's Intrinsic Value: Projected FCF for today is calculated as

 Intrinsic Value = (Growth Multiple * Free Cash Flow(6 year avg) + Total Equity(Dec16) * 0.8) / Shares Outstanding = (9.52035159596 * -65.4146666667 + 239.877 * 0.8) / 23.194 = -18.58

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's 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.

Gladstone Commercial Corp'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 = 22.68 / -18.5767451151 =

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

Related Terms

Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.