HSON has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
HSON 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 (2024-04-19), Hudson Global's Intrinsic Value: Projected FCF is $8.07. The stock price of Hudson Global is $16.90. Therefore, Hudson Global's Price-to-Intrinsic-Value-Projected-FCF of today is 2.1.
The historical rank and industry rank for Hudson Global's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Hudson Global was 3.03. The lowest was 1.92. And the median was 2.48.
The historical data trend for Hudson Global'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.
For the Staffing & Employment Services subindustry, Hudson Global'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 Business Services industry and Industrials sector, Hudson Global's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Hudson Global'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 Hudson Global's Free Cash Flow(6 year avg) = $-0.90.
Hudson Global'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 (Dec23) | * | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (14.862653310476 | * | -0.89824 | + | 48.554 | * | 0.8) | / | 3.158 | |
= | 8.07 |
* 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.
Hudson Global (NAS:HSON) 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.
Hudson Global's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 16.90 | / | 8.072504841798 | |
= | 2.09 |
* 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 Hudson Global's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Robert G. Pearse | director | 100 CANAL POINTE BLVD., SUITE 108, PRINCETON NJ 08540 |
Jeffrey E. Eberwein | director | 53 FOREST AVENUE, SUITE 101, OLD GREENWICH CT 06870 |
Matthew K Diamond | officer: VP of Finance | 53 FOREST AVENUE, OLD GREENWICH CT 06870 |
Hudson Global, Inc. | officer: CFO and CAO | 53 FOREST AVENUE, OLD GREENWICH CT 06870 |
Patrick M. Lyons | officer: CFO and CAO | HUDSON GLOBAL, INC., 1325 AVENUE OF THE AMERICAS, 12TH FLOOR, NEW YORK NY 10019 |
Nelson Connia M | director | C/O HUDSON GLOBAL, INC., 53 FOREST AVENUE, OLD GREENWICH CT 06870 |
Mimi K Drake | director | C/O HUDSON GLOBAL, INC., 53 FOREST AVENUE, OLD GREENWICH CT 06870 |
Alan Lee Bazaar | director | 9 BEDFORD ROAD, KATONAH NY 10536 |
Coleman Richard Kenneth Jr. | director | 53 FOREST AVE, SUITE 101, OLD GREENWICH CT 06870 |
Ian V. Nash | director | HUDSON GLOBAL, INC., 1325 AVENUE OF THE AMERICAS, 12TH FLOOR, NEW YORK NY 10019 |
Sagard Capital Partners, L.p. | 10 percent owner | 280 PARK AVENUE, 3RD FLOOR WEST, NEW YORK NY 10017 |
David F. Kirby | officer: VP, Finance and Treasury | HUDSON GLOBAL, INC., 1325 AVENUE OF THE AMERICAS, 12TH FLOOR, NEW YORK NY 10019 |
Arthur Curcuru | officer: Senior VP, Finance | HUDSON GLOBAL, INC., 560 LEXINGTON AVENUE, NEW YORK NY 10022 |
Vi Capital Fund, Lp | other: Member of 10% owner group | PO BOX 402, NEWMAN LAKE WA 99025 |
David William Pointer | other: Member of 10% owner group | PO BOX 402, NEWMAN LAKE WA 99025 |
From GuruFocus
By GuruFocusNews GuruFocusNews • 06-21-2022
By PurpleRose PurpleRose • 07-11-2022
By GuruFocus Research GuruFocus Editor • 01-04-2023
By GlobeNewswire GlobeNewswire • 03-07-2022
By GuruFocusNews GuruFocusNews • 03-07-2022
By sperokesalga sperokesalga • 03-23-2023
By GuruFocus Research GuruFocus Editor • 10-18-2022
By Value_Insider Value_Insider • 11-03-2022
By PurpleRose PurpleRose • 08-04-2022
By GuruFocusNews GuruFocusNews • 07-01-2022
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.