GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Gyrodyne LLC (NAS:GYRO) » Definitions » Intrinsic Value: Projected FCF
中文

Gyrodyne LLC (Gyrodyne LLC) Intrinsic Value: Projected FCF : $134.62 (As of Apr. 25, 2024)


View and export this data going back to 1995. Start your Free Trial

What is Gyrodyne LLC 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), Gyrodyne LLC's Intrinsic Value: Projected FCF is $134.62. The stock price of Gyrodyne LLC is $7.9899. Therefore, Gyrodyne LLC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.

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

GYRO' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.01   Med: 0.04   Max: 0.07
Current: 0.06

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Gyrodyne LLC was 0.07. The lowest was 0.01. And the median was 0.04.

GYRO's Price-to-Projected-FCF is ranked better than
96.75% of 1263 companies
in the Real Estate industry
Industry Median: 0.63 vs GYRO: 0.06

Gyrodyne LLC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Gyrodyne LLC'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.

Gyrodyne LLC Intrinsic Value: Projected FCF Chart

Gyrodyne LLC Annual Data
Trend Apr06 Dec07 Dec10 Dec11 Dec12 Dec13 Dec14 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,644.89 2,187.49 1,396.08 132.71 134.62

Gyrodyne LLC Semi-Annual Data
Apr98 Apr99 Apr00 Apr01 Apr02 Apr03 Apr04 Apr05 Apr06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec21 Dec22 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 2,644.89 2,187.49 1,396.08 132.71 134.62

Competitive Comparison of Gyrodyne LLC's Intrinsic Value: Projected FCF

For the Real Estate Services subindustry, Gyrodyne LLC'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.


Gyrodyne LLC's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Gyrodyne LLC's Price-to-Projected-FCF distribution charts can be found below:

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



Gyrodyne LLC 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 Gyrodyne LLC's Free Cash Flow(6 year avg) = $20.88.

Gyrodyne LLC'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*20.87808+0/0.8)/1.48268
=134.06

* 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.


Gyrodyne LLC  (NAS:GYRO) 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.

Gyrodyne LLC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=7.9899/134.05904325187
=0.06

* 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.


Gyrodyne LLC Intrinsic Value: Projected FCF Related Terms

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


Gyrodyne LLC (Gyrodyne LLC) Business Description

Industry
Traded in Other Exchanges
N/A
Address
1 Flowerfield, Street James, Suite 24, New York, NY, USA, 11780
Gyrodyne LLC is a United States-based limited liability company. It operates in the ownership and management of industrial and medical office buildings segment. The company leases and manages various commercial properties such as medical offices and industrial properties. The properties owned by the company include Cortlandt Manor and Flowerfield.
Executives
Jan H Loeb director LEAP TIDE CAPITAL MANAGEMENT, 10451 MILL RUN CIRCLE SUITE 400, OWINGS MILLS MD 21117
Towerview Llc 10 percent owner 460 PARK AVENUE, NEW YORK NY 10022
Poplar Point Capital Partners Lp other: Former 10% Owner 840 HINCKLEY ROAD, SUITE 250, BURLINGAME CA 94010
Jad Fakhry other: Former 10% Owner 840 HINCKLEY ROAD, SUITE 250, BURLINGAME CA 94010
Poplar Point Capital Management Llc other: Former 10% Owner 840 HINCKLEY ROAD, SUITE 250, BURLINGAME CA 94010
Poplar Point Capital Gp Llc other: Former 10% Owner 840 HINCKLEY ROAD, SUITE 250, BURLINGAME CA 94010
Nader Gm Salour director 1 FLOWERFIELD, SUITE 24, SAINT JAMES NY 11780
Philip F Palmedo director
Paul L Lamb director
Braun Frederick C Iii officer: President and CEO 2 JERICHO PLAZA, 2ND FLOOR, WING C, JERICHO NY 11753
Peter Pitsiokos officer: COO & CHIEF COMPLIANCE OFFICER
Gary Jay Fitlin officer: SVP & CFO 36 EAST MAIL DRIVE, MELVILLE NY 11747
Ronald J Macklin director
Elliot Howard Levine director 140 COW NECK ROAD, PORT WASHINGTON NY 11050
Richard Bull Smith director 111 BONEY LANE, ST. JAMES NY 11780

Gyrodyne LLC (Gyrodyne LLC) Headlines

From GuruFocus

Gyrodyne Issues Letter to Shareholders

By Business Wire Business Wire 01-30-2023

Gyrodyne (GYRO) - A Legal Thriller

By Elie Rosenberg Elie Rosenberg 07-19-2011

Killing Gyrodyne

By guruburu guruburu 09-09-2010

James Montier's Short Screen

By GuruFocus GuruFocus 08-08-2012

Gyrodyne Company of America Inc (NASDAQ:GYRO)

By guruek Greenbackd 07-07-2010