GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Kemet Corp (NYSE:KEM) » Definitions » Intrinsic Value: Projected FCF

Kemet (KEM) Intrinsic Value: Projected FCF : $0.00 (As of Apr. 26, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Kemet Intrinsic Value: Projected FCF?

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 (2024-04-26), Kemet's Intrinsic Value: Projected FCF is $0.00. The stock price of Kemet is $27.21. Therefore, Kemet's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Kemet's Intrinsic Value: Projected FCF or its related term are showing as below:

KEM's Price-to-Projected-FCF is not ranked *
in the Hardware industry.
Industry Median: 1.4
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Kemet Intrinsic Value: Projected FCF Historical Data

The historical data trend for Kemet'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.

Kemet Intrinsic Value: Projected FCF Chart

Kemet Annual Data
Trend Mar11 Mar12 Mar13 Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.94 1.64 6.24 10.64 12.09

Kemet Quarterly Data
Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20
Intrinsic Value: Projected FCF Get a 7-Day Free Trial 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 10.64 10.70 11.15 11.88 12.09

Competitive Comparison of Kemet's Intrinsic Value: Projected FCF

For the Electronic Components subindustry, Kemet'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.


Kemet's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Kemet's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Kemet's Price-to-Projected-FCF falls into.



Kemet 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 Kemet's Free Cash Flow(6 year avg) = $20.24.

Kemet'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 (Mar20)*0.8)/Shares Outstanding (Diluted Average)
=(10.056836766857*20.2376+647.262*0.8)/59.676
=12.09

* 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.


Kemet  (NYSE:KEM) 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.

Kemet's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=27.21/12.08753669403
=2.25

* 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.


Kemet Intrinsic Value: Projected FCF Related Terms

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


Kemet (KEM) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Kemet Corp (NYSE:KEM) » Definitions » Intrinsic Value: Projected FCF
Traded in Other Exchanges
N/A
Address
One East Broward Boulevard, KEMET Tower, Fort Lauderdale, FL, USA, 33301
Kemet Corp together with its subsidiaries manufactures and sells passive electronic components under the KEMET brand worldwide and the TOKIN brand in Japan and Korea. Its product line consists of multilayer ceramic, tantalum, film, and aluminum (solid and electrolytic) capacitors, and Electro-Magnetic Compatible devices, sensors, and actuators. It serves to original equipment manufacturers, electronics manufacturing services providers, and electronics distributors. It has three reportable segments: Solid Capacitors, Film and Electrolytic, and MSA. A vast majority of its revenue is derived from the Solid Capacitors segment. It serves through four geographic regions: North America and South America, Europe, the Middle East, and Africa, Asia and the Pacific Rim and Japan and Korea.
Executives
Karen M Rogge director APPLIED MICRO CIRCUITS CORP, 4555 GREAT AMERICA PARKWAY, SUITE 601, SANTA CLARA CA 95054
Maddrey E Erwin Ii director 233 N MAIN STREET, SUITE 200, GREENVILLE SC 29601
Gurminder S Bedi director ONE CAMPUS MARTIUS, DETROIT MI 48226
Robert G Paul director 68 SOUTH SERVICE ROAD, SUITE 230, MELVILLE NY 11747
Gregory C Thompson officer: Executive VP-CFO 1000 ABERNATHY ROAD N.E., STE 1200, ATLANTA GA 30328
Jacob Kotzubei director 360 NORTH CRESCENT DRIVE, BEVERLY HILLS CA 90210
Lowe William M Jr director, officer: CEO P.O. BOX 5928, GREENVILLE SC 29606
Platinum Equity Llc 10 percent owner, other: See Footnote (3)(4)(5) 360 NORTH CRESCENT DRIVE, BEVERLY HILLS CA 90210
Tom Gores 10 percent owner, other: See Footnote (3)(4)(5) C/O PLATINUM EQUITY, 360 NORTH CRESCENT DRIVE, SOUTH BUILDING, BEVERLY HILLS CA 90210
Platinum Equity Capital Partners Ii Lp 10 percent owner, other: See Footnote (3)(4)(5) 360 North Crescent Drive, Beverly Hills CA 90210
Joseph D Swann director C/O ROCKWELL AUTOMATION, INC., 1201 SOUTH SECOND STREET, MILWAUKEE WI 53204
Jeffrey A Graves director, officer: CEO C/O C&D TECHNOLOGIES, INC., 1400 UNION MEETING RD, BLUE BELL PA 19422
William E Bachrach officer: Vice President, Business Devel 11 CABOT BOULEVARD MANSFIELD MA 02048
Citigroup Inc director 388 GREENWICH STREET, NEW YORK NY 10013
Iticorp director 399 PARK AVENUE, NEW YORK NY 10043