Switch to:
Tesco PLC (OTCPK:TSCDY)
Intrinsic Value (DCF Projected)
$9.69 (As of Today)

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted 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, Tesco PLC's DCF projected intrinsic value is $9.69. The stock price of Tesco PLC is $10.96. Therefore, Tesco PLC's Price to Intrinsic Value (DCF Projected) Ratio of today is 1.1.

TSCDY' s 10-Year Price to Intrinsic Value (DCF Projected) Range
Min: 1.42   Max: 85.83
Current: 1.1

1.42
85.83

During the past 13 years, the highest Price to Intrinsic Value (DCF Projected) Ratio of Tesco PLC was 85.83. The lowest was 1.42. And the median was 6.51.

TSCDY's Price to Intrinsic Value (DCF Projected) is ranked higher than
89% of the 533 Companies
in the Global Grocery Stores industry.

( Industry Median: 2.47 vs. TSCDY: 1.10 )

Definition

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted 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 equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding


Here Tesco PLC's FCF(6 year avg) is calculate as

Tesco PLC Annual Data

200902201002201102201202201302201402
total_freecashflow -1,0582,6011,1571,108-226505

Add all the adjusted EPS together and divide 6 will get Tesco PLC's FCF(6 year avg) = $680.98.

Tesco PLC's DCF Projected Intrinsic Value for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Feb14)*0.8)/Shares Outstanding
=(9.58581491521*680.978050577+24455.1495017*0.8)/2692.667
=9.69

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Explanation

The growth multiple is capped between 8.35 and 17.74.

Total 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 medium after taking the above ideas into consideration. Learn more here.

Tesco PLC's Price to DCF Projected Intrinsic Value Ratio for today is calculated as

Price to DCF Projected Intrinsic Value=Share Price/DCF Projected Intrinsic Value
=10.96/9.6899650627
=1.13

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.


Related Terms

Intrinsic Value (DE), Intrinsic Value (DCF), Free Cash Flow


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Tesco PLC Annual Data

Feb05Feb06Feb07Feb08Feb09Feb10Feb11Feb12Feb13Feb14
iv_dcf_share 1.571.993.384.813.606.558.799.919.329.69

Tesco PLC Semi-Annual Data

Aug09Feb10Aug10Feb11Aug11Feb12Aug12Feb13Aug13Feb14
iv_dcf_share 0.006.550.008.790.009.912.549.320.009.69
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK