Switch to:
Mylan NV (NAS:MYL)
Intrinsic Value: Projected FCF
$29.80 (As of Today)

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, Mylan NV's projected FCF intrinsic value is $29.80. The stock price of Mylan NV is $70.12. Therefore, Mylan NV's Price to Intrinsic Value: Projected FCF Ratio of today is 2.4.

MYL' s 10-Year Price to Intrinsic Value: Projected FCF Range
Min: 0.62   Max: 2.53
Current: 2.35

0.62
2.53

During the past 13 years, the highest Price to Intrinsic Value: Projected FCF Ratio of Mylan NV was 2.53. The lowest was 0.62. And the median was 1.39.

MYL's Price to Intrinsic Value: Projected FCF is ranked higher than
57% of the 315 Companies
in the Global Drug Manufacturers - Specialty & Generic industry.

( Industry Median: 3.05 vs. MYL: 2.35 )

Definition

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 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 Mylan NV's FCF(6 year avg) is calculate as

Mylan NV Quarterly Data

201212201303201306201309201312201403201406201409201412201503
total_freecashflow 14630105296280196-37131-30219
201006201009201012201103201106201109201112201203201206201209
total_freecashflow 8533598-87119226183-143239401
200906200909200912201003
total_freecashflow 188180-13221

Add all the Free Cash Flow together and divide 6 will get Mylan NV's FCF(6 year avg) = $561.45.

Mylan NV's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Mar15)*0.8)/Shares Outstanding
=(10.6235536299*561.453666667+9073.3*0.8)/443.800
=29.80

* 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.

Mylan NV's Price to Intrinsic Value: Projected FCF Ratio for today is calculated as

Price to Intrinsic Value: Projected FCF=Share Price/Intrinsic Value: Projected FCF
=70.12/29.7955681355
=2.35

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


Related Terms

Intrinsic Value: DCF (Earnings Based), Intrinsic Value: DCF (FCF Based), Free Cash Flow


Historical Data

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

Mylan NV Annual Data

Mar05Mar06Mar07Dec08Dec09Dec10Dec11Dec12Dec13Dec14
Projected FCF 12.9013.7527.1015.9419.0520.5319.2219.7018.7722.28

Mylan NV Quarterly Data

Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14Mar15
Projected FCF 19.7016.2316.8218.3418.7719.7420.8023.1322.2829.80
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)

GuruFocus Premium Plus Membership

FEEDBACK