GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Ryoyo Ryosan Holdings Inc (TSE:167A) » Definitions » Intrinsic Value: Projected FCF

Ryoyo Ryosan Holdings (TSE:167A) Intrinsic Value: Projected FCF : 円2,089.64 (As of Apr. 29, 2024)


View and export this data going back to 1986. Start your Free Trial

What is Ryoyo Ryosan Holdings 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 (2024-04-29), Ryoyo Ryosan Holdings's Intrinsic Value: Projected FCF is 円2,089.64. The stock price of Ryoyo Ryosan Holdings is 円2730.00. Therefore, Ryoyo Ryosan Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Ryoyo Ryosan Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

TSE:167A' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.49   Med: 0.82   Max: 1.54
Current: 1.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Ryoyo Ryosan Holdings was 1.54. The lowest was 0.49. And the median was 0.82.

TSE:167A's Price-to-Projected-FCF is ranked better than
53.31% of 1632 companies
in the Hardware industry
Industry Median: 1.4 vs TSE:167A: 1.31

Ryoyo Ryosan Holdings Intrinsic Value: Projected FCF Historical Data

The historical data trend for Ryoyo Ryosan Holdings'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.

Ryoyo Ryosan Holdings Intrinsic Value: Projected FCF Chart

Ryoyo Ryosan Holdings Annual Data
Trend Jan14 Jan15 Jan16 Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,173.17 2,214.29 1,904.90 2,380.93 2,089.64

Ryoyo Ryosan Holdings Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 2,089.64 - - - 2,570.39

Competitive Comparison of Ryoyo Ryosan Holdings's Intrinsic Value: Projected FCF

For the Electronics & Computer Distribution subindustry, Ryoyo Ryosan Holdings'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.


Ryoyo Ryosan Holdings's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Ryoyo Ryosan Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Ryoyo Ryosan Holdings's Price-to-Projected-FCF falls into.



Ryoyo Ryosan Holdings 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 Ryoyo Ryosan Holdings's Free Cash Flow(6 year avg) = 円434.00.

Ryoyo Ryosan Holdings'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 (Jan23)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*434+44724*0.8)/20.209
=2,089.64

* 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.


Ryoyo Ryosan Holdings  (TSE:167A) 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.

Ryoyo Ryosan Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=2730.00/2089.6428094783
=1.31

* 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.


Ryoyo Ryosan Holdings Intrinsic Value: Projected FCF Related Terms

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


Ryoyo Ryosan Holdings (TSE:167A) Business Description

Traded in Other Exchanges
N/A
Address
Konwa Building, 1-12-22 Tsukij, Chuo-ku, Tokyo, JPN, 104-8408
Ryoyo Electro Corp engages in the sale of electronic equipment; semiconductors, computer systems and peripherals, electronic devices, and other electronic components. It sells integrated circuits (ICs), such as memory products, microcontrollers, application specific integrated circuit (ASIC), and system large scale integration (LSI); semiconductor elements such as power devices, photo couplers, light-emitting diode (LED) elements, laser diodes and transistors; system information equipment, such as servers, storages, workstation products, personal computers, software, display monitors, printers, plotters, projectors and local area network (LAN) systems; and electronic parts, such as liquid crystal display panels, liquid crystal display modules, contact image sensors and others.

Ryoyo Ryosan Holdings (TSE:167A) Headlines

No Headlines