GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » The Simply Good Foods Co (NAS:SMPL) » Definitions » Intrinsic Value: Projected FCF

The Simply Good Foods Co (The Simply Good Foods Co) Intrinsic Value: Projected FCF

: $27.71 (As of Today)
View and export this data going back to 2016. Start your Free Trial

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 (2024-04-19), The Simply Good Foods Co's Intrinsic Value: Projected FCF is $27.71. The stock price of The Simply Good Foods Co is $32.37. Therefore, The Simply Good Foods Co's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

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

SMPL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.16   Med: 1.76   Max: 2.21
Current: 1.17

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of The Simply Good Foods Co was 2.21. The lowest was 1.16. And the median was 1.76.

SMPL's Price-to-Projected-FCF is ranked worse than
52.25% of 1221 companies
in the Consumer Packaged Goods industry
Industry Median: 1.11 vs SMPL: 1.17

The Simply Good Foods Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for The Simply Good Foods Co'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.

The Simply Good Foods Co Annual Data
Trend Aug16 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only - - - - 21.15

The Simply Good Foods Co Quarterly Data
May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24
Intrinsic Value: Projected FCF 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 Premium Member Only Premium Member Only Premium Member Only 18.92 19.95 21.15 26.79 27.71

Competitive Comparison

For the Packaged Foods subindustry, The Simply Good Foods Co'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.


The Simply Good Foods Co Price-to-Projected-FCF Distribution

For the Consumer Packaged Goods industry and Consumer Defensive sector, The Simply Good Foods Co's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where The Simply Good Foods Co's Price-to-Projected-FCF falls into.



The Simply Good Foods Co 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 The Simply Good Foods Co's Free Cash Flow(6 year avg) = $105.80.

The Simply Good Foods Co'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 (Feb24)*0.8)/Shares Outstanding (Diluted Average)
=(14.069800320413*105.80176+1647.482*0.8)/101.277
=27.71

* 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.


The Simply Good Foods Co  (NAS:SMPL) 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.

The Simply Good Foods Co's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=32.37/27.712069243246
=1.17

* 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.


The Simply Good Foods Co Intrinsic Value: Projected FCF Related Terms

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


The Simply Good Foods Co (The Simply Good Foods Co) Business Description

Traded in Other Exchanges
Address
1225, 17th Street, Suite 1000, Denver, CO, USA, 80202
The Simply Good Foods Co is a consumer packaged food and beverage company. It provides low-carbohydrate, high protein bars, shakes, and other products such as confections, chips, and cookies under the Atkins and Quest brands. The company distributes its products in retail channels, predominantly in North America, including grocery, club, and mass merchandise, as well as through e-commerce, convenience, and other channels.
Executives
Susan Hunsberger officer: SVP and Chief HR Officer 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Heflin Stuart E. Jr. officer: SVP & General Manager, Quest 1225 17TH ST., SUITE 1000, DENVER CO 80202
Brian K. Ratzan director 3 GREENWICH OFFICE PARK, 2ND FLOOR, GREENWICH CT 06831
Timothy Richard Kraft officer: Gen. Counsel & Corp. Secretary THE SIMPLY GOOD FOODS COMPANY, 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Ryan Thomas officer: SVP and GM Atkins marketing 1225 17TH ST., SUITE 1000, DENVER CO 80202
Jill M. Short officer: Chief Customer Officer 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Geoff E Tanner director, officer: President and COO ONE STRAWBERRY LANE, ORRVILLE OH 44667
Timothy Allen Matthews officer: VP, Controller and CAO 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Robert G. Montgomery director 3 GREENWICH OFFICE PARK, 2ND FLOOR, GREENWICH CT 06831
Jeremy Scott Ivie officer: Chief Product Tech Officer 1225 17TH ST., SUITE 1000, DENVER CO 80202
Linda Zink officer: Chief Marketing Officer Quest 1225 17TH ST., SUITE 1000, DENVER CO 80202
Joseph Scalzo director, officer: CEO and President 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Conyers Park Sponsor Llc director, 10 percent owner 31 WEST 52ND STREET 22ND FLOOR, NEW YORK NY 10019
C Scott Parker officer: Chief Marketing Officer 1225 17TH STREET, SUITE 1000, DENVER CO 80202
Joseph J Schena director C/O CONYERS PARK II ACQUISITION CORP., 1 GREENWICH OFFICE PARK, 2ND FLOOR, GREENWICH CT 06831