GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Skullcandy Inc (NAS:SKUL) » Definitions » Intrinsic Value: Projected FCF

Skullcandy (Skullcandy) Intrinsic Value: Projected FCF : $0.00 (As of Apr. 26, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Skullcandy 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 (2024-04-26), Skullcandy's Intrinsic Value: Projected FCF is $0.00. The stock price of Skullcandy is $6.35. Therefore, Skullcandy's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

SKUL's Price-to-Projected-FCF is not ranked *
in the Hardware industry.
Industry Median: 1.4
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Skullcandy Intrinsic Value: Projected FCF Historical Data

The historical data trend for Skullcandy'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.

Skullcandy Intrinsic Value: Projected FCF Chart

Skullcandy Annual Data
Trend Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - - 6.71

Skullcandy Quarterly Data
Sep11 Dec11 Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16
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 6.42 6.29 6.71 7.30 6.97

Competitive Comparison of Skullcandy's Intrinsic Value: Projected FCF

For the Consumer Electronics subindustry, Skullcandy'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.


Skullcandy's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Skullcandy's Price-to-Projected-FCF distribution charts can be found below:

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



Skullcandy 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 Skullcandy's Free Cash Flow(6 year avg) = $7.78.

Skullcandy'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 (Jun16)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*7.7824+155.878*0.8)/28.665
=6.94

* 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.


Skullcandy  (NAS:SKUL) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=6.35/6.9350631174058
=0.92

* 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.


Skullcandy Intrinsic Value: Projected FCF Related Terms

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


Skullcandy (Skullcandy) Business Description

Industry
Traded in Other Exchanges
N/A
Address
Skullcandy Inc was incorporated in Delaware in 2003. The Company designs, markets and distributes audio and gaming headphones, earbuds, speakers and other accessories under the Skullcandy, and Astro Gaming. The Company's products are sold and distributed through a variety of channels in the U.S. and approximately 80 countries. The Company offers complementary audio products and categories such as sports performance, women's and wireless offerings, as well as partnerships with manufacturers to license the Company's brand and enhance audio quality. The Company distributes headphones and audio products to specialty retailers focused on action sports and the youth lifestyle with hundreds of independent snow, skate and surf retailers. The Company has expanded distribution to consumer electronics, sporting goods, mobile phone and big box retailers such as Best Buy, Dick's Sporting Goods, Fred Meyer, Target and Wal-Mart. The Company also produces and markets gaming headphones. The Company manages its business in two operating segments which are comprised of Domestic and International. The Company's operating segments and reporting segments are the same. The Domestic segment consists of Skullcandy and Astro Gaming product sales to customers in the United States. The Domestic segment also includes the majority of general corporate overhead and related costs which are not allocated to the International segment. The International segment includes Skullcandy product sales to customers in Europe, Asia, Canada, Mexico, through the Company's joint venture, and all other geographic areas outside the United States that are served by the Company's International operations. The Company operates exclusively in the consumer products category in which the Company develops and distributes headphones and other audio products. The Company competes with Sony, Bose, LG, Turtle Beach and Apple.
Executives
D Scott Olivet director 3231 SE SIXTH AVENUE, TOPEKA KS 66607
Douglas P Collier director 1740 MONROVIA AVENUE, COSTA MESA CA 92627
Jeff Kearl director C/O SKULLCANDY, INC., 1441 WEST UTE BLVD., SUITE 250, PARK CITY UT 84908
Mitch Edwards officer: CFO AND GENERAL COUNSEL 123 EAST 200 NORTH, ALPINE UT 84004
David Oddi 10 percent owner
Goode Partners Consumer Fund I L P 10 percent owner 667 MADISON AVE 21ST FL, NEW YORK NY 10021
Goode Investors I Llc 10 percent owner C/O GOODE PARTNERS, LLC, 767 THIRD AVENUE, NEW YORK NY 10017
Jose Jr Ferreira 10 percent owner C/O NU SKIN ENTERPRISES INC, 75 WEST CENTER ST, PROVO UT 84601

Skullcandy (Skullcandy) Headlines

From GuruFocus

Skullcandy Earnings Double in Q4 Report

By TipRanks TipRanks 03-09-2015

Skullcandy Looks Good

By Mrinalini Chaudhuri Mrinalini Chaudhuri 03-14-2016

Skullcandy Is a Growth Stock

By Mrinalini Chaudhuri Mrinalini Chaudhuri 08-20-2015

Skullcandy Looks Decent

By Mrinalini Chaudhuri Mrinalini Chaudhuri 06-22-2016