GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Stillwater Mining Co (NYSE:SWC) » Definitions » Intrinsic Value: Projected FCF

Stillwater Mining Co (Stillwater Mining Co) Intrinsic Value: Projected FCF : $0.00 (As of Apr. 25, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Stillwater Mining Co 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), Stillwater Mining Co's Intrinsic Value: Projected FCF is $0.00. The stock price of Stillwater Mining Co is $18.00. Therefore, Stillwater Mining Co's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

SWC's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 1.32
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Stillwater Mining Co Intrinsic Value: Projected FCF Historical Data

The historical data trend for Stillwater Mining 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.

Stillwater Mining Co Intrinsic Value: Projected FCF Chart

Stillwater Mining Co Annual Data
Trend Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 6.77 8.94 7.97 9.60 8.50

Stillwater Mining Co Quarterly Data
Mar12 Jun12 Sep12 Dec12 Mar13 Jun13 Sep13 Dec13 Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16
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 9.60 9.14 8.90 8.50 8.50

Competitive Comparison of Stillwater Mining Co's Intrinsic Value: Projected FCF

For the Other Industrial Metals & Mining subindustry, Stillwater Mining 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.


Stillwater Mining Co's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Stillwater Mining Co's Price-to-Projected-FCF distribution charts can be found below:

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



Stillwater Mining 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 Stillwater Mining Co's Free Cash Flow(6 year avg) = $32.54.

Stillwater Mining 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 (Dec16)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*32.54016+920.846*0.8)/121.990
=8.58

* 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.


Stillwater Mining Co  (NYSE:SWC) 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.

Stillwater Mining 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
=18.00/8.5783307171813
=2.10

* 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.


Stillwater Mining Co Intrinsic Value: Projected FCF Related Terms

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


Stillwater Mining Co (Stillwater Mining Co) Business Description

Traded in Other Exchanges
N/A
Address
Stillwater Mining Company is the only platinum-group metals miner in the United States, and one of the producers outside of South Africa and the Russian Federation. The company is engaged in the development, extraction, and processing of platinum-group metals from a geological formation in south-central Montana known as the J-M Reef. Platinum-group metals are rare precious metals used in a wide variety of applications, including automobile catalysts, fuel cells, hydrogen purification, electronics, jewellery, dentistry, medicine, and coinage. The company also recycles the metals from catalytic converters and other industrial sources. It has Mine production, PGM recycling, Canadian properties, South American properties and All other. Mine production segment engages in the development, extraction, processing and refining of PGMs. The PGM catalyst segment recycles spent catalyst material to recover PGM contained in the material. The Canadian properties segment consists primarily marathon mineral property assets. The exploration stage Marathon mineral properties include PGM and copper deposit located near town of Marathon and Ontario and properties adjacent to Marathon. The South American properties segment includes Peregrine metals Ltd assets. All other segment covers assets including investments, revenues, expenses of corporate and support functions.
Executives
Patrice E Merrin director 92 BIRCH AVENUE, TORONTO A6 M4V1C8
George M Bee director 30 OLD MILL ROAD, SUITE 806, ETOBICOKE A6 M8X 0A5
Kevin G Shiell officer: Vice President STILLWATER MINING COMPANY, 1321 DISCOVERY DRIVE, BILLINGS MT 59102
Patrick M James other: Former Director C/O STILLWATER MINING COMPANY, 1321 DISCOVERY DRIVE, BILLINGS MT 59102
Sheryl K Pressler other: Former Director 5085 HAVEN COURT, ATLANTA GA 30342
Francis R Mcallister officer: Chief Executive Officer STILLWATER MINING COMPANY, 1321 DISCOVERY DRIVE, BILLINGS MT 59102
Platinum Investment Management Ltd 10 percent owner C/O PLATINUM ASSET MANAGEMENT, LEVEL 8, 7 MACQUARIE PLACE, SYDNEY AUSTRALIA 2000 C3 00000
Norlisk Nickel Mmc 10 percent owner VOZNESENSKY PEREULOK, 22 USADBA CENTER MOSCOW, RUSSIA 1Z 0000
Norilsk Holdings Sa 10 percent owner 50 RUE DU RHONE 1204, GENEVE, SWITZERLAND V8 0000
Riegle Donald W Jr other: Former Director WELLPOINT, INC, 120 MONUMENT CIRCLE, INDIANAPOLIS IN 46204
Mcguire Michael E Jr other: Former Director 968 ALBANY SHAKER ROAD, LATHAM NY 12110
Vladimir O Potanin 10 percent owner 9 BOLSHAYA YAKIMANKA STREET, MOSCOW RUSSIA 1Z 0000
Mikhail D Prokhorov 10 percent owner VOZNESENSKY PEREULOK, 22 USADBA CENTER, MOSCOW RUSSIA 1Z 0000
Stephen A Lang officer: Executive Vice President 1 UNIVERSITY AVENUE, SUITE 1500, TORONTO A6 M5J 2P1
Jack Edward Thompson director ONE NORTH CENTRAL AVE, PHOENIX AZ 85004

Stillwater Mining Co (Stillwater Mining Co) Headlines

From GuruFocus

3 Sectors to Buy... 2 to Run From

By Ross Givens Ross Givens 04-28-2014

Stillwater Mining Upbeat On Quarter Four Earnings Results

By reports.droy reports.droy 02-24-2015