GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Anglo-Eastern Plantations PLC (OTCPK:AEPLF) » Definitions » Intrinsic Value: Projected FCF
中文

Anglo-Eastern Plantations (Anglo-Eastern Plantations) Intrinsic Value: Projected FCF

: $20.19 (As of Today)
View and export this data going back to . 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 (2024-04-23), Anglo-Eastern Plantations's Intrinsic Value: Projected FCF is $20.19. The stock price of Anglo-Eastern Plantations is $8.50. Therefore, Anglo-Eastern Plantations's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

AEPLF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.42   Med: 0.83   Max: 1.04
Current: 0.42

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Anglo-Eastern Plantations was 1.04. The lowest was 0.42. And the median was 0.83.

AEPLF's Price-to-Projected-FCF is ranked better than
88.8% of 1223 companies
in the Consumer Packaged Goods industry
Industry Median: 1.12 vs AEPLF: 0.42

Anglo-Eastern Plantations Intrinsic Value: Projected FCF Historical Data

The historical data trend for Anglo-Eastern Plantations'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.

Anglo-Eastern Plantations Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 12.75 5.84 8.57 11.57 15.05

Anglo-Eastern Plantations Semi-Annual Data
Dec13 Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23
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 - 11.57 - 15.05 -

Competitive Comparison

For the Farm Products subindustry, Anglo-Eastern Plantations'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.


Anglo-Eastern Plantations Price-to-Projected-FCF Distribution

For the Consumer Packaged Goods industry and Consumer Defensive sector, Anglo-Eastern Plantations's Price-to-Projected-FCF distribution charts can be found below:

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



Anglo-Eastern Plantations 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 Anglo-Eastern Plantations's Free Cash Flow(6 year avg) = $34.44.

Anglo-Eastern Plantations'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 (Dec22)*0.8)/Shares Outstanding (Diluted Average)
=(14.166546309341*34.436142857143+463.383*0.8)/39.636
=21.66

* 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.


Anglo-Eastern Plantations  (OTCPK:AEPLF) 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.

Anglo-Eastern Plantations's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.50/21.660803625512
=0.39

* 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.


Anglo-Eastern Plantations Intrinsic Value: Projected FCF Related Terms

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


Anglo-Eastern Plantations (Anglo-Eastern Plantations) Business Description

Traded in Other Exchanges
Address
Quadrant House, 4 Thomas More Square, 6th Floor, London, GBR, E1W 1YW
Anglo-Eastern Plantations PLC is engaged in the production and processing of palm oil and rubber. The company's segments include CPO (Crude Palm Oil), palm kernel and FFB (Fresh Fruit Bunches), Rubber, Shell nut, Biomass products, Biogas products, and others. The majority of the revenue is generated from the CPO, palm kernel, and FFB segment. The company's geographical segments include Indonesia and Malaysia, out of which Indonesia is further classified in North Sumatera, Bengkulu, South Sumatera, Riau, Bangka, Kalimantan. The majority of the revenue is generated from Indonesia.

Anglo-Eastern Plantations (Anglo-Eastern Plantations) Headlines

From GuruFocus

An Introduction to the Piotroski F-Score

By The City Letter 06-28-2021