GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Maui Land & Pineapple Co Inc (NYSE:MLP) » Definitions » Intrinsic Value: Projected FCF
中文

Maui Land & Pineapple Co (Maui Land & Pineapple Co) Intrinsic Value: Projected FCF : $2.23 (As of Apr. 24, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Maui Land & Pineapple Co 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 (2024-04-24), Maui Land & Pineapple Co's Intrinsic Value: Projected FCF is $2.23. The stock price of Maui Land & Pineapple Co is $19.34. Therefore, Maui Land & Pineapple Co's Price-to-Intrinsic-Value-Projected-FCF of today is 8.7.

The historical rank and industry rank for Maui Land & Pineapple Co's Intrinsic Value: Projected FCF or its related term are showing as below:

MLP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.93   Med: 2.17   Max: 8.94
Current: 8.67

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Maui Land & Pineapple Co was 8.94. The lowest was 1.93. And the median was 2.17.

MLP's Price-to-Projected-FCF is ranked worse than
96.04% of 1263 companies
in the Real Estate industry
Industry Median: 0.63 vs MLP: 8.67

Maui Land & Pineapple Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Maui Land & Pineapple 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.

Maui Land & Pineapple Co Intrinsic Value: Projected FCF Chart

Maui Land & Pineapple Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 5.36 5.30 4.64 4.37 2.23

Maui Land & Pineapple Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 4.37 2.99 2.30 2.20 2.23

Competitive Comparison of Maui Land & Pineapple Co's Intrinsic Value: Projected FCF

For the Real Estate Services subindustry, Maui Land & Pineapple 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.


Maui Land & Pineapple Co's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Maui Land & Pineapple Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Maui Land & Pineapple Co's Price-to-Projected-FCF falls into.



Maui Land & Pineapple 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 Maui Land & Pineapple Co's Free Cash Flow(6 year avg) = $1.64.

Maui Land & Pineapple 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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(10.195616806174*1.64208+34.704*0.8)/20.000
=2.23

* 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.


Maui Land & Pineapple Co  (NYSE:MLP) 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.

Maui Land & Pineapple 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
=19.34/2.2252609222541
=8.69

* 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.


Maui Land & Pineapple Co Intrinsic Value: Projected FCF Related Terms

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


Maui Land & Pineapple Co (Maui Land & Pineapple Co) Business Description

Traded in Other Exchanges
N/A
Address
200 Village Road, Lahaina, Maui, HI, USA, 96761
Maui Land & Pineapple Co Inc is a landholding and operating company. ML&P owns, develops, sells, and manages residential, resort, commercial, agricultural, and industrial real estate. It operates in three segments: Real Estate, which includes the development and sale of real estate inventory; Leasing operations include residential, resort, commercial, agricultural, industrial land and property leases; and Resort Amenities segment, which include a membership program that provides certain benefits and privileges within the Kapalua Resort for its members. The majority of its revenue is derived from the Leasing segment. Leasing revenue is generated from restaurants, retail outlets, office buildings, warehouses, and other resort activities.
Executives
Race A. Randle officer: CEO C/O MAUI LAND AND PINEAPPLE COMPANY, INC, 200 VILLAGE ROAD, LAHAINA HI 96761
Paulus Subrata officer: Vice President 200 VILLAGE ROAD, LAHAINA HI 96761
R Scot Sellers director C/O ARCHSTONE-SMITH, 9200 E. PANORAMA CIRCLE, SUITE 400, ENGLEWOOD CO 80112
Scott Nadao Kodama officer: Accounting Officer 1698 NANA ST., WAILUKU HI 96793
Glyn Aeppel director 6 WHIPPOORWILL LANE, WESTPORT CT 06880
John Sabin director 44 HERSHA DRIVE, HARRISBURG PA 17102
Wade K Kodama officer: CFO 95-1025 AHIKAO ST., MILILANI HI 96789
Michael Shoma Hotta officer: CFO 200 VILLAGE ROAD, LAHAINA HI 96761
Anthony P. Takitani director 200 VILLAGE ROAD, LAHAINA HI 96761
Ryan L Churchill officer: Senior Vice President P. O. BOX 187, KAHULUI HI 96733
Stephen M Case director, 10 percent owner 1717 RHODE ISLAND AVENUE, N.W., 9TH FLOOR, WASHINGTON DC 20036
Tim T Esaki officer: CFO 200 VILLAGE ROAD, LAHAINA HI 96761
Authur C. Tokin director P. O. BOX 187, KAHULUI HI 96733-6687
John P Durkin officer: CFO P.O. BOX 187, KAHULUI HI 96733-6687
Gerald J Watts officer: VP/General Mngr. MPC 2530 RED HILL AVE, SANTA ANA CA 92705

Maui Land & Pineapple Co (Maui Land & Pineapple Co) Headlines

From GuruFocus

Maui Land & Pineapple Company, Inc. Reports 1st Quarter 2022 Results

By GuruFocusNews GuruFocusNews 06-29-2022

Maui Land & Pineapple Company, Inc. Reports Fiscal 2022 Results

By sperokesalga sperokesalga 03-23-2023

MAUI LAND & PINEAPPLE ANNOUNCES REPAIR TO THE WEST MAUI DITCH

By Marketwired Marketwired 12-04-2019

Maui Land & Pineapple Company, Inc. Reports 2020 Results

By Marketwired Marketwired 03-02-2021

Maui Land & Pineapple Company, Inc. Reports 1st Quarter 2022 Results

By GuruFocusNews GuruFocusNews 05-20-2022

Maui Land & Pineapple Reports 2019 Results

By Marketwired Marketwired 03-03-2020