Martha Stewart Living Omnimedia (Martha Stewart Living Omnimedia) Intrinsic Value: Projected FCF : $0.00 (As of Apr. 25, 2024)

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

What is Martha Stewart Living Omnimedia 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 (2024-04-25), Martha Stewart Living Omnimedia's Intrinsic Value: Projected FCF is $0.00. The stock price of Martha Stewart Living Omnimedia is $6.25. Therefore, Martha Stewart Living Omnimedia's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

MSO's Price-to-Projected-FCF is not ranked ^*
in the Media - Diversified industry.
Industry Median: 0.88
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Martha Stewart Living Omnimedia Intrinsic Value: Projected FCF Historical Data

The historical data trend for Martha Stewart Living Omnimedia'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.

Martha Stewart Living Omnimedia Intrinsic Value: Projected FCF Chart

Martha Stewart Living Omnimedia Annual Data

Trend

Dec05

Dec06

Dec07

Dec08

Dec09

Dec10

Dec11

Dec12

Dec13

Dec14

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

0.94

1.93

1.37

1.00

0.20

Martha Stewart Living Omnimedia Quarterly Data
	Dec10	Mar11	Jun11	Sep11	Dec11	Mar12	Jun12	Sep12	Dec12	Mar13	Jun13	Sep13	Dec13	Mar14	Jun14	Sep14	Dec14	Mar15	Jun15	Sep15
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															-0.16	0.20	0.29	0.29	0.22

Competitive Comparison of Martha Stewart Living Omnimedia's Intrinsic Value: Projected FCF

For the Publishing subindustry, Martha Stewart Living Omnimedia'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.

Martha Stewart Living Omnimedia's Price-to-Projected-FCF Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Martha Stewart Living Omnimedia's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Martha Stewart Living Omnimedia's Price-to-Projected-FCF falls into.

Martha Stewart Living Omnimedia 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 Martha Stewart Living Omnimedia's Free Cash Flow(6 year avg) = $-4.61.

Martha Stewart Living Omnimedia'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 (Sep15)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(9.5203515959648	*	-4.61232	+	62.399	*	0.8)	/	57.476
	=	0.10

Martha Stewart Living Omnimedia (NYSE:MSO) 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.

Martha Stewart Living Omnimedia's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	6.25	/	0.10453566578919
	=	59.79

Martha Stewart Living Omnimedia Intrinsic Value: Projected FCF Related Terms

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

Martha Stewart Living Omnimedia (Martha Stewart Living Omnimedia) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Martha Stewart Living Omnimedia Inc (NYSE:MSO) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

Website

http://www.marthastewart.com

Martha Stewart Living Omnimedia Inc is an integrated media and merchandising company providing consumers with inspiring lifestyle content and well-designed, high-quality products. The Company is organized into three business segments: Publishing, Broadcasting and Merchandising. This combination enables it to cross-promote its content and products. Its Publishing segment consists of operations related to magazine and book publishing and digital distribution, mainly through its website, marthastewart.com. Its Broadcasting business segment consists of operations relating to the production of television programming, the domestic and international distribution of its library of programming in existing and repurposed formats. Its Merchandising segment consists of operations related to the design of merchandise and related packaging, collateral and advertising materials, and the licensing of various proprietary trademarks in connection with retail programs conducted through a number of retailers and manufacturers. The Company generally owns the copyrights in the programs it produce for television and radio distribution. In 2013, Martha Stewart's Cooking School season 2 and Martha Bakes seasons 1 and 2 aired on PBS. On January 31, 2013, the Company entered into a new two-year agreement with Sirius XM Radio to produce approximately 10 hours of original programming each week. This agreement with Sirius XM Radio replaces its historical Martha Stewart Living Radio channel with a daily radio show hosted by Martha Stewart, and other MSLO talent, on SiriusXM Stars. In 2010, the Company launched the Martha Stewart Living product line at The Home Depot, which is currently available at all of The Home Depots stores in the United States and Canada, as well as on homedepot.com and Home Decorators Collection catalog business. It competes with the internet businesses of the stores and other websites that sell similar retail goods.

Executives

Kenneth P West	officer: EVP, Chief Financial Officer	10 EAST 40TH STREET, NEW YORK NY 10016
Margaret Mary Smyth	director	PO BOX 33428, ST. PAUL MN 55133
Daniel W Dienst	director, officer: Chief Executive Officer	325 N. LASALLE ST., SUITE 550, CHICAGO IL 60610
William A Roskin	director	1515 BROADWAY, NEW YORK NY 10036
Martha Stewart Family Limited Partnership	10 percent owner
Allison C Hoffman	officer: EVP, General Counsel and Secy	315 EAST 68TH STREET, NEW YORK NY 10065
Martha Stewart	director, 10 percent owner, officer: Chief Creative Officer	C/O MARTHA STEWART LIVING OMNIMEDIA INC, 20 WEST 43RD STREET, NEW YORK NY 10036
Robert W Peterson	director	800 NICOLLET MALL, J1012057, MINNEAPOLIS MN 55402-7020
Lisa Gersh	officer: President, COO	C/O HASBRO, INC., 1011 NEWPORT AVENUE, PAWTUCKET RI 02861
Todd J Slotkin	director	35 EAST 62ND STREET, NEW YORK NY 10021
Charles Koppelman	director	1330 AVENUE OF THE AMERICAS, SUITE 800, NEW YORK NY 10019
Dan E Walker	director	6501 LEGACY DRIVE PLANO TX 75024
Michael W Kramer	director	6301 FITCH PATH, NEW ALBANY OH 43054
Robin L Marino	officer: President/CEO Merchandising	MARTHA STEWART LIVING OMNIMEDIA, INC. 11 WEST 42ND STREET, 25TH FLOOR NEW YORK NY 10036
Michael Goldstein	director	3 EAST 84 STREET, NEW YORK NY 10028