GURUFOCUS.COM » STOCK LIST » Basic Materials » Forest Products » Jewett-Cameron Trading Co Ltd (NAS:JCTCF) » Definitions » Intrinsic Value: Projected FCF

Jewett-Cameron Trading Co (Jewett-Cameron Trading Co) Intrinsic Value: Projected FCF

: $6.84 (As of Today)
View and export this data going back to 1996. Start your Free Trial

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 (2024-04-18), Jewett-Cameron Trading Co's Intrinsic Value: Projected FCF is $6.84. The stock price of Jewett-Cameron Trading Co is $4.61. Therefore, Jewett-Cameron Trading Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

The historical rank and industry rank for Jewett-Cameron Trading Co's Intrinsic Value: Projected FCF or its related term are showing as below:

JCTCF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.57   Med: 0.82   Max: 2.2
Current: 0.67

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Jewett-Cameron Trading Co was 2.20. The lowest was 0.57. And the median was 0.82.

JCTCF's Price-to-Projected-FCF is ranked better than
54.82% of 228 companies
in the Forest Products industry
Industry Median: 0.71 vs JCTCF: 0.67

Jewett-Cameron Trading Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Jewett-Cameron Trading Co'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.

Jewett-Cameron Trading Co Annual Data
Trend Aug14 Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 12.16 10.56 8.37 3.43 6.36

Jewett-Cameron Trading Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 2.58 5.66 6.36 8.13 6.84

Competitive Comparison

For the Lumber & Wood Production subindustry, Jewett-Cameron Trading Co'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.


Jewett-Cameron Trading Co Price-to-Projected-FCF Distribution

For the Forest Products industry and Basic Materials sector, Jewett-Cameron Trading Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Jewett-Cameron Trading Co's Price-to-Projected-FCF falls into.



Jewett-Cameron Trading Co 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 Jewett-Cameron Trading Co's Free Cash Flow(6 year avg) = $0.42.

Jewett-Cameron Trading Co'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 (Feb24)*0.8)/Shares Outstanding (Diluted Average)
=(9.6517283697394*0.41984+24.887*0.8)/3.504
=6.84

* 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.


Jewett-Cameron Trading Co  (NAS:JCTCF) 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.

Jewett-Cameron Trading Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=4.61/6.8384080019268
=0.67

* 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.


Jewett-Cameron Trading Co Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Jewett-Cameron Trading Co's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Jewett-Cameron Trading Co (Jewett-Cameron Trading Co) Business Description

Traded in Other Exchanges
N/A
Address
32275 North West Hillcrest, P.O. Box 1010, North Plains, OR, USA, 97133
Jewett-Cameron Trading Co Ltd through its subsidiaries engages in the wholesale distribution of a variety of specialty wood products. Its operating segments include, The Industrial wood products segment is engaged in the processing and distribution of industrial wood products. The Pet Fencing and Other segment, which is the key revenue driver, operates as a wholesaler of wood products and a manufacturer and distributor of specialty metal products. The Seed processing and sales segment processes and distributes agricultural seed and Corporate and administrative. The company predominantly operates in United States and also has its presence in Canada, Latin America, Europe and Asia and other regions.
Executives
Chad Michael Summers director, officer: Chief Executive Officer 2615 COEUR D'ALENE DR, WEST LINN OR 97065
Van Domelen Mitchell David officer: CFO and Corporate Secretary 17492 NW COUNTRY DRIVE, PORTLAND OR 97223
Michael Charles Nasser 10 percent owner, officer: Corporate Secretary 3150 S.W. 72ND, PORTLAND OR 97225
Oregon Community Foundation 10 percent owner 1221 SW YAMHILL #100, PORTLAND OR 97205
Donald Boone Irrev Trust 10 percent owner C/O RIVERVIEW TRUST COMPANY, 900 WASHINGTON ST, SUITE 900, VANCOUVER WA 98660
Donald M Boone director, 10 percent owner, officer: President/CEO/Treasurer PO BOX 1010, N PLAINS OR 97133
Chris Joseph Karlin director 1822 PROSPECT AVE, HOOD RIVER OR 97031
Sarah Kathleen Johnson director 810 NE 22ND AVE, PORTLAND OR 97232
Geoffrey Gaddy Guilfoy director 1260 NW NAITO PARKWAY #704, PORTLAND OR 97209
Charles E. Hopewell director, officer: President and CEO P.O. BOX 1010, NORTH PLAINS OR 97133
Frank Gerald Magdlen director 13620 SE MAPLE LANE, MILWAUKIE OR 97222
Ted A Sharp director 428 CRYSTAL SPRINGS LN, KEIZER OR 97303
Ralph Elton Lodewick director 5945 NW SEWELL RD, HILLSBORO OR 97124
Murray George Smith officer: Chief Financial Officer 11920 SOUTHERN HIGHLANDS PARKWAY,, SUITE 200, LAS VEGAS NV 89141
Thomas Robert Rice officer: Chief Financial Officer P.O. BOX 1010, NORTH PLAINS OR 97133

Jewett-Cameron Trading Co (Jewett-Cameron Trading Co) Headlines

From GuruFocus

5 Greenblatt Magic Formula Stocks in Basic Materials

By James Li James Li 09-13-2019

Jewett-Cameron Announces 1st Quarter Financial Results

By PRNewswire PRNewswire 01-15-2021

Jewett-Cameron Announces 2 for 1 Stock Split

By PRNewswire PRNewswire 05-10-2018

5 Guru Stocks Growing Book Value

By Tiziano Frateschi Tiziano Frateschi 10-12-2020

Jewett-Cameron Announces 3rd Quarter Financial Results

By PRNewswire PRNewswire 07-16-2020

Jewett-Cameron Announces 1st Quarter Financial Results

By PRNewswire PRNewswire 01-18-2023

Jewett-Cameron Announces Fiscal 2019 Financial Results

By PRNewswire PRNewswire 11-14-2019

Jewett-Cameron Announces 1st Quarter Financial Results

By PRNewswire PRNewswire 01-15-2020