GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Amer Sports Oyj (OTCPK:AGPDF) » Definitions » Intrinsic Value: Projected FCF

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


View and export this data going back to 2002. Start your Free Trial

What is Amer Sports Oyj 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), Amer Sports Oyj's Intrinsic Value: Projected FCF is $0.00. The stock price of Amer Sports Oyj is $42.00. Therefore, Amer Sports Oyj's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

AGPDF's Price-to-Projected-FCF is not ranked *
in the Travel & Leisure industry.
Industry Median: 1.19
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Amer Sports Oyj Intrinsic Value: Projected FCF Historical Data

The historical data trend for Amer Sports Oyj'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.

Amer Sports Oyj Intrinsic Value: Projected FCF Chart

Amer Sports Oyj Annual Data
Trend Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.11 7.93 12.67 15.73 11.00

Amer Sports Oyj Quarterly Data
Mar14 Jun14 Sep14 Dec14 Mar15 Jun15 Sep15 Dec15 Mar16 Jun16 Sep16 Dec16 Mar17 Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18
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 15.73 13.08 11.95 11.15 11.00

Competitive Comparison of Amer Sports Oyj's Intrinsic Value: Projected FCF

For the Leisure subindustry, Amer Sports Oyj'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.


Amer Sports Oyj's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Amer Sports Oyj's Price-to-Projected-FCF distribution charts can be found below:

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



Amer Sports Oyj 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 Amer Sports Oyj's Free Cash Flow(6 year avg) = $106.75.

Amer Sports Oyj'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 (Dec18)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*106.748+1046.758*0.8)/118.256
=15.68

* 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.


Amer Sports Oyj  (OTCPK:AGPDF) 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.

Amer Sports Oyj's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=42.00/15.67518681645
=2.68

* 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.


Amer Sports Oyj Intrinsic Value: Projected FCF Related Terms

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


Amer Sports Oyj (Amer Sports Oyj) Business Description

Traded in Other Exchanges
N/A
Address
Konepajankuja 6, Helsinki, FIN, FI-00510
Amer Sports Oyj is a manufacturer of sporting goods across brands including Salomon, Wilson, and Atomic. The company organises itself into three segments: outdoor, ball sports, and fitness. The outdoor segment, which contributes the majority of company revenue, manufactures and supplies footwear, apparel, winter sports equipment, cycling components, and sports instruments. The ball sports segment, the next most significant contributor to consolidated revenue, includes racquets and team sports equipment, and golf equipment. The fitness segment manufactures and supplies fitness equipment. Europe, the Middle East, and Africa, or EMEA, and the Americas are the most significant geographical markets, providing roughly equal contributions to net sales, followed by Asia-Pacific.

Amer Sports Oyj (Amer Sports Oyj) Headlines

No Headlines