SWC has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
SWC has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
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), 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:
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.
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 | 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 | 9.60 | 9.14 | 8.90 | 8.50 | 8.50 |
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.
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.
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.
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.
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 |
From GuruFocus
By Ross Givens Ross Givens • 04-28-2014
By reports.droy reports.droy • 02-24-2015
By gurufocus • 08-08-2009
By gurufocus 10qk • 10-29-2010
By gurufocus • 05-12-2009
By gurufocus 10qk • 05-05-2010
By gurufocus 10qk • 07-28-2010
By gurufocus 10qk • 11-06-2009
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.