Switch to:
Molex, Inc. (NAS:MOLX)
Intrinsic Value (DCF Projected)
$0.00 (As of Today)

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted 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, Molex, Inc.'s DCF projected intrinsic value is $0.00. The stock price of Molex, Inc. is $38.68. Therefore, Molex, Inc.'s Price to Intrinsic Value (DCF Projected) Ratio of today is 0.0.

MOLX' s 10-Year Price to Intrinsic Value (DCF Projected) Range
Min: 0   Max: 0
Current: 0

MOLX's Price to Intrinsic Value (DCF Projected) is ranked lower than
71% of the 1179 Companies
in the Global Electronic Components industry.

( Industry Median: 1.23 vs. MOLX: 0.00 )

Definition

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted 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 equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding


Here Molex, Inc.'s FCF(6 year avg) is calculate as

Molex, Inc. Quarterly Data

201106201109201112201203201206201209201212201303201306201309
total_freecashflow 74108898466989-768952
200812200903200906200909200912201003201006201009201012201103
total_freecashflow 509082524-17-11-95880
200712200803200806200809
total_freecashflow 52425544

Add all the Free Cash Flow together and divide 6 will get Molex, Inc.'s FCF(6 year avg) = $180.60.

Molex, Inc.'s DCF Projected Intrinsic Value for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Sep13)*0.8)/Shares Outstanding
=(9.52035159596*180.597166667+2589.433*0.8)/181.545
=20.88

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

The growth multiple is capped between 8.35 and 17.74.

Total 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 medium after taking the above ideas into consideration. Learn more here.

Molex, Inc.'s Price to DCF Projected Intrinsic Value Ratio for today is calculated as

Price to DCF Projected Intrinsic Value=Share Price/DCF Projected Intrinsic Value
=38.68/20.881296229
=1.85

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Intrinsic Value (DE), Intrinsic Value (DCF), Free Cash Flow


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Molex, Inc. Annual Data

Jun04Jun05Jun06Jun07Jun08Jun09Jun10Jun11Jun12Jun13
iv_dcf_share 13.8215.5818.4024.5626.3219.6817.9419.5421.3321.13

Molex, Inc. Quarterly Data

Jun11Sep11Dec11Mar12Jun12Sep12Dec12Mar13Jun13Sep13
iv_dcf_share 19.5420.6120.9221.5921.3322.7822.5721.2721.1320.88
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK