Glu Mobile (Glu Mobile) Intrinsic Value: Projected FCF : $2.07 (As of May. 11, 2024)

View and export this data going back to 2007. Start your Free Trial

What is Glu Mobile 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 (2024-05-11), Glu Mobile's Intrinsic Value: Projected FCF is $2.07. The stock price of Glu Mobile is $12.50. Therefore, Glu Mobile's Price-to-Intrinsic-Value-Projected-FCF of today is 6.0.

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

GLUU' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.18 Med: 4.39 Max: 14.33
Current: 6.04

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Glu Mobile was 14.33. The lowest was 2.18. And the median was 4.39.

GLUU's Price-to-Projected-FCF is not ranked
in the Interactive Media industry.
Industry Median: 1.21 vs GLUU: 6.04

Glu Mobile Intrinsic Value: Projected FCF Historical Data

The historical data trend for Glu Mobile'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.

Glu Mobile Intrinsic Value: Projected FCF Chart

Glu Mobile Annual Data

Trend

Dec11

Dec12

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

0.81

-0.05

0.54

0.88

2.07

Glu Mobile Quarterly Data
	Mar16	Jun16	Sep16	Dec16	Mar17	Jun17	Sep17	Dec17	Mar18	Jun18	Sep18	Dec18	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															0.88	0.95	1.79	1.90	2.07

Competitive Comparison of Glu Mobile's Intrinsic Value: Projected FCF

For the Electronic Gaming & Multimedia subindustry, Glu Mobile'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.

Glu Mobile's Price-to-Projected-FCF Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Glu Mobile's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Glu Mobile's Price-to-Projected-FCF falls into.

Glu Mobile 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 Glu Mobile's Free Cash Flow(6 year avg) = $10.26.

Glu Mobile'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 (Dec20)	*	0.8)	/	Shares Outstanding (Diluted Average)
	=	(10.844211261935	*	10.25856	+	417.094	*	0.8)	/	215.065
	=	2.07

Glu Mobile (NAS:GLUU) 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.

Glu Mobile's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	12.50	/	2.0687754487398
	=	6.04

Glu Mobile Intrinsic Value: Projected FCF Related Terms

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

Glu Mobile (Glu Mobile) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Glu Mobile Inc (NAS:GLUU) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

875 Howard Street, Suite 100, San Francisco, CA, USA, 94103

Website

https://www.glu.com

Glu Mobile Inc is a U.S.-based company that develops and markets games appealing to a broad group of users of smartphones and tablet devices. These games are accessible through direct-to-consumer digital store fronts like the Apple App Store, Google Play Store, and Amazon Appstore. The firm generates revenue through in-app purchases and in-game advertising.

Executives

Greg Brandeau	director	C/O GLU MOBILE INC. 500 HOWARD STREET, SUITE 300 SAN FRANCISCO CA 94105
Masi Niccolo De	director	500 HOWARD ST., SUITE 300, SAN FRANCISCO CA 94105
Darla Anderson	director	C/O GLU MOBILE INC., 875 HOWARD STREET, SUITE 100, SAN FRANCISCO CA 94103
Eric R Ludwig	officer: EVP, COO and CFO	CO GLU MOBILE INC 1800 GATEWAY DRIVE SAN MATEO CA 94404
Becky Ann Hughes	officer: Senior Vice President, Revenue	GLU MOBILE INC., 875 HOWARD STREET, SUITE 100, SAN FRANCISCO CA 94103
Ann Mather	director
Gabrielle B Toledano	director	209 REDWOOD SHORES PARKWAY, REDWOOD CITY CA 94065
Eric R. Ball	director	C/O GLU MOBILE INC., 45 FREMONT STREET, SUITE 2800, SAN FRANCISCO CA 94105
Smith Benjamin T. Iv	director	2207 BRIDGEPOINTE PARKWAY, SUITE 300 SAN MATEO CA 94404
Hany Nada	director	C/O GRANITE GLOBAL VENTURES 2494 SAND HILL ROAD, SUITE 100 MENLO PARK CA 94025
Chris Akhavan	officer: SVP, Business & Corp. Dev.	C/O GLU MOBILE INC. 45 FREMONT STREET, SUITE 2800 SAN FRANCISCO CA 94105
Scott Leichtner	officer: VP and General Counsel	C/O GLU MOBILE INC. 2207 BRIDGEPOINTE PARKWAY SAN MATEO CA 94404
Puneet Kedia	officer: Vice President of Accounting	C/O GLU MOBILE INC. 875 HOWARD STREET, SUITE 100 SAN FRANCISCO CA 94103
Nicholas Earl	director, officer: President & CEO	C/O SCIPLAY CORPORATION, 6601 BERMUDA ROAD, LAS VEGAS NV 89119
Tencent Holdings Ltd	director, 10 percent owner	ROOM 3506, 35TH FLOOR, TOWER 2, LIPPO CENTRE, ADMIRALTY K3 00000