GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Modine Manufacturing Co (NYSE:MOD) » Definitions » Intrinsic Value: Projected FCF

Modine Manufacturing Co (Modine Manufacturing Co) Intrinsic Value: Projected FCF : $19.80 (As of Apr. 27, 2024)


View and export this data going back to 1990. Start your Free Trial

What is Modine Manufacturing 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 (2024-04-27), Modine Manufacturing Co's Intrinsic Value: Projected FCF is $19.80. The stock price of Modine Manufacturing Co is $96.74. Therefore, Modine Manufacturing Co's Price-to-Intrinsic-Value-Projected-FCF of today is 4.9.

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

MOD' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42   Med: 1.71   Max: 4.89
Current: 4.89

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Modine Manufacturing Co was 4.89. The lowest was 0.42. And the median was 1.71.

MOD's Price-to-Projected-FCF is ranked worse than
88.84% of 887 companies
in the Vehicles & Parts industry
Industry Median: 1.08 vs MOD: 4.89

Modine Manufacturing Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Modine Manufacturing 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.

Modine Manufacturing Co Intrinsic Value: Projected FCF Chart

Modine Manufacturing Co Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.01 7.73 9.22 10.28 14.74

Modine Manufacturing 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 12.84 14.74 16.55 18.55 19.80

Competitive Comparison of Modine Manufacturing Co's Intrinsic Value: Projected FCF

For the Auto Parts subindustry, Modine Manufacturing 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.


Modine Manufacturing Co's Price-to-Projected-FCF Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Modine Manufacturing Co's Price-to-Projected-FCF distribution charts can be found below:

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



Modine Manufacturing 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 Modine Manufacturing Co's Free Cash Flow(6 year avg) = $49.52.

Modine Manufacturing 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)
=(9.5203515959648*49.52+727.4*0.8)/53.200
=19.80

* 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.


Modine Manufacturing Co  (NYSE:MOD) 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.

Modine Manufacturing 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
=96.74/19.800146823913
=4.89

* 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.


Modine Manufacturing Co Intrinsic Value: Projected FCF Related Terms

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


Modine Manufacturing Co (Modine Manufacturing Co) Business Description

Traded in Other Exchanges
Address
1500 DeKoven Avenue, Racine, WI, USA, 53403-2552
Modine Manufacturing Co provides thermal management solutions to diversified markets and customers. The company provides engineered heat transfer systems and heat transfer components for use in on- and off-highway original equipment manufacturer (OEM) vehicular applications primarily in the United States. It offers powertrain cooling products, such as engine cooling assemblies, radiators, condensers, and charge air coolers; auxiliary cooling products, including power steering and transmission oil coolers.
Executives
Michael B Lucareli officer: EVP, CFO 1500 DEKOVEN AVE,, RACINE WI 53403
Christopher William Patterson director 613 NW 11TH AVE, PORTLAND OR 97209
David J. Wilson director 13320 BALLANTYNE CORPORATE PLACE, CHARLOTTE NC 28277
Suresh V Garimella director 585 PURDUE MALL, WEST LAFAYETTE IN 47907
William A Wulfsohn director ASHLAND INC., 50 EAST RIVERCENTER BLVD., COVINGTON KY 41011
Eric D Ashleman director 3100 SANDERS ROAD, SUITE 301, NORTHBROOK IL 60062
Katherine Carolyn Harper director 263 TRESSER BOULEVARD, STAMFORD CT 06901
Marsha C Williams director EQUITY OFFICE PROPERTIES, CHICAGO IL 60606
Larry Oscar Moore director 2104 CALVERTON LN SW, ATLANTA GA 30331
Christine Y Yan director C/O CABOT CORPORATION, TWO SEAPORT LANE, SUITE 1300, BOSTON MA 02210
Adrian Ian Peace officer: President, Performance Technol 1500 DEKOVEN AVE., RACINE WI 53403
Eric S Mcginnis officer: President, Climate Solutions 200 STATE STREET, BELOIT WI 53511
Brian Jon Agen officer: VP, Human Resources 1500 DEKOVEN AVE., RACINE WI 53403
Sylvia Ann Stein officer: VP, GC, Corp. Sec. and CCO 1500 DEKOVEN AVE., RACINE WI 53403
Neil David Brinker director, officer: President and CEO 1625 SHARP POINT DRIVE, FORT COLLINS CO 80525